{"text_format":"1","workbook":"xlsx","n_sheets":127,"sheets":["Sheet1","Sheet2","Lists","Start","StartBudgeting","BDBackground","BDAssumptions","BDSampling","BDDataEntry_Summ","BDStartup","BDGovernance","BDProgramManag","BDSupervision","BDL_1110","ResultsTableBudget","BDIntermDonorCalc","BDRes_PerDonor","StartCosting","StartCostingInfo","Background","Assumptions","Sampling","SamplingTool","DataEntry_Summ","Startup","Governance","Supervision","ProgramManag","ResultsTableOverall","ResultsTableDonor","ResultsGraphOverall","ResultsStaff","ResultsGraphDonor","ModelCost","ResultsModel","ResultsModelGraph","ResultsActivities","ActivitiesCosting","StaffCalc&Factors","IntermDonorCalcYEAR","GraphsCalculations","IntermDonorCalc","IntermDonorCalc2","Res_PerDonor","Res_PerAdminLevel","ModelCalc","TablesReport","L_1110","L_1111","L_1112","L_1113","L_1114","L_1115","L_1116","L_1117","L_1118","L_1119","L_1120","L_1121","L_1122","L_1123","L_1124","L_1125","L_1126","L_1127","L_1128","L_1129","L_1210","L_1211","L_1212","L_1213","L_1214","L_1215","L_1216","L_1217","L_1218","L_1219","L_1220","L_1221","L_1222","L_1223","L_1224","L_1225","L_1226","L_1227","L_1228","L_1229","L_2110","L_2111","L_2112","L_2113","L_2114","L_2115","L_2116","L_2117","L_2118","L_2119","L_2120","L_2121","L_2122","L_2123","L_2124","L_2125","L_2126","L_2127","L_2128","L_2129","L_2210","L_2211","L_2212","L_2213","L_2214","L_2215","L_2216","L_2217","L_2218","L_2219","L_2220","L_2221","L_2222","L_2223","L_2224","L_2225","L_2226","L_2227","L_2228","L_2229"],"not_rendered":{"charts":10,"images":37,"macros":1,"external_links":0,"defined_names":617,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Sheet1","index":0,"n_rows":80,"n_cols":13,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
["L_1110",{"$f":"L_1110","v":0},1,{"$f":"IFERROR(INDEX($B$1:$B$80,MATCH(ROW()-ROW($D$1)+1,$C$1:$C$80,0)),\"\")","v":0},{"$f":"A1","v":"L_1110"},{"$f":"IF(D1=\"\",\"\",VLOOKUP(D1,B1:E80,4,FALSE))","v":"L_1110"},null,null,null,null,null,"NumberAdminlevel2",{"$f":"SUM(IF(FREQUENCY(IF(ListAdminLevel2<>\"\", MATCH(ListAdminLevel2,ListAdminLevel2,0)),ROW(ListAdminLevel2)-13+1),1))","v":0}]
["L_1111",{"$f":"L_1111","v":0},{"$f":"IF(B2=0,\"\",MAX(C$1:C1)+1)","v":""},{"$f":"IFERROR(INDEX($B$1:$B$80,MATCH(ROW()-ROW($D$1)+1,$C$1:$C$80,0)),\"\")","v":""},{"$f":"A2","v":"L_1111"},{"$f":"IF(D2=\"\",\"\",VLOOKUP(D2,B2:E81,4,FALSE))","v":""},null,null,null,null,null,"NumberAdminlevel3",{"$f":"SUM(IF(FREQUENCY(IF(ListAdminLevel3<>\"\", MATCH(ListAdminLevel3,ListAdminLevel3,0)),ROW(ListAdminLevel3)-13+1),1))","v":0}]
["L_1112",{"$f":"L_1112","v":0},{"$f":"IF(B3=0,\"\",MAX(C$1:C2)+1)","v":""},"","L_1112","",null,null,null,null,null,"NumberAdminlevel4",{"$f":"SUM(IF(FREQUENCY(IF(ListAdminLevel4<>\"\", MATCH(ListAdminLevel4,ListAdminLevel4,0)),ROW(ListAdminLevel4)-13+1),1))","v":0}]
["L_1113",{"$f":"L_1113","v":0},{"$f":"IF(B4=0,\"\",MAX(C$1:C3)+1)","v":""},"","L_1113","",null,null,null,null,null,"NumberAdminlevel5",{"$f":"SUM(IF(FREQUENCY(IF(ListAdminLevel5<>\"\", MATCH(ListAdminLevel5,ListAdminLevel5,0)),ROW(ListAdminLevel5)-13+1),1))","v":0}]
["L_1114",{"$f":"L_1114","v":0},{"$f":"IF(B5=0,\"\",MAX(C$1:C4)+1)","v":""},"","L_1114",""]
["L_1115",{"$f":"L_1115","v":0},{"$f":"IF(B6=0,\"\",MAX(C$1:C5)+1)","v":""},"","L_1115",""]
["L_1116",{"$f":"L_1116","v":0},{"$f":"IF(B7=0,\"\",MAX(C$1:C6)+1)","v":""},"","L_1116",""]
["L_1117",{"$f":"L_1117","v":0},{"$f":"IF(B8=0,\"\",MAX(C$1:C7)+1)","v":""},"","L_1117",""]
["L_1118",{"$f":"L_1118","v":0},{"$f":"IF(B9=0,\"\",MAX(C$1:C8)+1)","v":""},"","L_1118",""]
["L_1119",{"$f":"L_1119","v":0},{"$f":"IF(B10=0,\"\",MAX(C$1:C9)+1)","v":""},"","L_1119",""]
["L_1120",{"$f":"L_1120","v":0},{"$f":"IF(B11=0,\"\",MAX(C$1:C10)+1)","v":""},"","L_1120",""]
["L_1121",{"$f":"L_1121","v":0},{"$f":"IF(B12=0,\"\",MAX(C$1:C11)+1)","v":""},"","L_1121",""]
["L_1122",{"$f":"L_1122","v":0},{"$f":"IF(B13=0,\"\",MAX(C$1:C12)+1)","v":""},"","L_1122",""]
["L_1123",{"$f":"L_1123","v":0},{"$f":"IF(B14=0,\"\",MAX(C$1:C13)+1)","v":""},"","L_1123",""]
["L_1124",{"$f":"L_1124","v":0},{"$f":"IF(B15=0,\"\",MAX(C$1:C14)+1)","v":""},"","L_1124",""]
["L_1125",{"$f":"L_1125","v":0},{"$f":"IF(B16=0,\"\",MAX(C$1:C15)+1)","v":""},"","L_1125",""]
["L_1126",{"$f":"L_1126","v":0},{"$f":"IF(B17=0,\"\",MAX(C$1:C16)+1)","v":""},"","L_1126",""]
["L_1127",{"$f":"L_1127","v":0},{"$f":"IF(B18=0,\"\",MAX(C$1:C17)+1)","v":""},"","L_1127",""]
["L_1128",{"$f":"L_1128","v":0},{"$f":"IF(B19=0,\"\",MAX(C$1:C18)+1)","v":""},"","L_1128",""]
["L_1129",{"$f":"L_1129","v":0},{"$f":"IF(B20=0,\"\",MAX(C$1:C19)+1)","v":""},"","L_1129",""]
["L_1210",{"$f":"L_1210","v":0},{"$f":"IF(B21=0,\"\",MAX(C$1:C20)+1)","v":""},"","L_1210",""]
["L_1211",{"$f":"L_1211","v":0},{"$f":"IF(B22=0,\"\",MAX(C$1:C21)+1)","v":""},"","L_1211",""]
["L_1212",{"$f":"L_1212","v":0},{"$f":"IF(B23=0,\"\",MAX(C$1:C22)+1)","v":""},"","L_1212",""]
["L_1213",{"$f":"L_1213","v":0},{"$f":"IF(B24=0,\"\",MAX(C$1:C23)+1)","v":""},"","L_1213",""]
["L_1214",{"$f":"L_1214","v":0},{"$f":"IF(B25=0,\"\",MAX(C$1:C24)+1)","v":""},"","L_1214",""]
["L_1215",{"$f":"L_1215","v":0},{"$f":"IF(B26=0,\"\",MAX(C$1:C25)+1)","v":""},"","L_1215",""]
["L_1216",{"$f":"L_1216","v":0},{"$f":"IF(B27=0,\"\",MAX(C$1:C26)+1)","v":""},"","L_1216",""]
["L_1217",{"$f":"L_1217","v":0},{"$f":"IF(B28=0,\"\",MAX(C$1:C27)+1)","v":""},"","L_1217",""]
["L_1218",{"$f":"L_1218","v":0},{"$f":"IF(B29=0,\"\",MAX(C$1:C28)+1)","v":""},"","L_1218",""]
["L_1219",{"$f":"L_1219","v":0},{"$f":"IF(B30=0,\"\",MAX(C$1:C29)+1)","v":""},"","L_1219",""]
["L_1220",{"$f":"L_1220","v":0},{"$f":"IF(B31=0,\"\",MAX(C$1:C30)+1)","v":""},"","L_1220",""]
["L_1221",{"$f":"L_1221","v":0},{"$f":"IF(B32=0,\"\",MAX(C$1:C31)+1)","v":""},"","L_1221",""]
["L_1222",{"$f":"L_1222","v":0},{"$f":"IF(B33=0,\"\",MAX(C$1:C32)+1)","v":""},"","L_1222",""]
["L_1223",{"$f":"L_1223","v":0},{"$f":"IF(B34=0,\"\",MAX(C$1:C33)+1)","v":""},"","L_1223",""]
["L_1224",{"$f":"L_1224","v":0},{"$f":"IF(B35=0,\"\",MAX(C$1:C34)+1)","v":""},"","L_1224",""]
["L_1225",{"$f":"L_1225","v":0},{"$f":"IF(B36=0,\"\",MAX(C$1:C35)+1)","v":""},"","L_1225",""]
["L_1226",{"$f":"L_1226","v":0},{"$f":"IF(B37=0,\"\",MAX(C$1:C36)+1)","v":""},"","L_1226",""]
["L_1227",{"$f":"L_1227","v":0},{"$f":"IF(B38=0,\"\",MAX(C$1:C37)+1)","v":""},"","L_1227",""]
["L_1228",{"$f":"L_1228","v":0},{"$f":"IF(B39=0,\"\",MAX(C$1:C38)+1)","v":""},"","L_1228",""]
["L_1229",{"$f":"L_1229","v":0},{"$f":"IF(B40=0,\"\",MAX(C$1:C39)+1)","v":""},"","L_1229",""]
["L_2110",{"$f":"L_2110","v":0},{"$f":"IF(B41=0,\"\",MAX(C$1:C40)+1)","v":""},"","L_2110",""]
["L_2111",{"$f":"L_2111","v":0},{"$f":"IF(B42=0,\"\",MAX(C$1:C41)+1)","v":""},"","L_2111",""]
["L_2112",{"$f":"L_2112","v":0},{"$f":"IF(B43=0,\"\",MAX(C$1:C42)+1)","v":""},"","L_2112",""]
["L_2113",{"$f":"L_2113","v":0},{"$f":"IF(B44=0,\"\",MAX(C$1:C43)+1)","v":""},"","L_2113",""]
["L_2114",{"$f":"L_2114","v":0},{"$f":"IF(B45=0,\"\",MAX(C$1:C44)+1)","v":""},"","L_2114",""]
["L_2115",{"$f":"L_2115","v":0},{"$f":"IF(B46=0,\"\",MAX(C$1:C45)+1)","v":""},"","L_2115",""]
["L_2116",{"$f":"L_2116","v":0},{"$f":"IF(B47=0,\"\",MAX(C$1:C46)+1)","v":""},"","L_2116",""]
["L_2117",{"$f":"L_2117","v":0},{"$f":"IF(B48=0,\"\",MAX(C$1:C47)+1)","v":""},"","L_2117",""]
["L_2118",{"$f":"L_2118","v":0},{"$f":"IF(B49=0,\"\",MAX(C$1:C48)+1)","v":""},"","L_2118",""]
["L_2119",{"$f":"L_2119","v":0},{"$f":"IF(B50=0,\"\",MAX(C$1:C49)+1)","v":""},"","L_2119",""]
["L_2120",{"$f":"L_2120","v":0},{"$f":"IF(B51=0,\"\",MAX(C$1:C50)+1)","v":""},"","L_2120",""]
["L_2121",{"$f":"L_2121","v":0},{"$f":"IF(B52=0,\"\",MAX(C$1:C51)+1)","v":""},"","L_2121",""]
["L_2122",{"$f":"L_2122","v":0},{"$f":"IF(B53=0,\"\",MAX(C$1:C52)+1)","v":""},"","L_2122",""]
["L_2123",{"$f":"L_2123","v":0},{"$f":"IF(B54=0,\"\",MAX(C$1:C53)+1)","v":""},"","L_2123",""]
["L_2124",{"$f":"L_2124","v":0},{"$f":"IF(B55=0,\"\",MAX(C$1:C54)+1)","v":""},"","L_2124",""]
["L_2125",{"$f":"L_2125","v":0},{"$f":"IF(B56=0,\"\",MAX(C$1:C55)+1)","v":""},"","L_2125",""]
["L_2126",{"$f":"L_2126","v":0},{"$f":"IF(B57=0,\"\",MAX(C$1:C56)+1)","v":""},"","L_2126",""]
["L_2127",{"$f":"L_2127","v":0},{"$f":"IF(B58=0,\"\",MAX(C$1:C57)+1)","v":""},"","L_2127",""]
["L_2128",{"$f":"L_2128","v":0},{"$f":"IF(B59=0,\"\",MAX(C$1:C58)+1)","v":""},"","L_2128",""]
["L_2129",{"$f":"L_2129","v":0},{"$f":"IF(B60=0,\"\",MAX(C$1:C59)+1)","v":""},"","L_2129",""]
["L_2210",{"$f":"L_2210","v":0},{"$f":"IF(B61=0,\"\",MAX(C$1:C60)+1)","v":""},"","L_2210",""]
["L_2211",{"$f":"L_2211","v":0},{"$f":"IF(B62=0,\"\",MAX(C$1:C61)+1)","v":""},"","L_2211",""]
["L_2212",{"$f":"L_2212","v":0},{"$f":"IF(B63=0,\"\",MAX(C$1:C62)+1)","v":""},"","L_2212",""]
["L_2213",{"$f":"L_2213","v":0},{"$f":"IF(B64=0,\"\",MAX(C$1:C63)+1)","v":""},"","L_2213",""]
["L_2214",{"$f":"L_2214","v":0},{"$f":"IF(B65=0,\"\",MAX(C$1:C64)+1)","v":""},"","L_2214",""]
["L_2215",{"$f":"L_2215","v":0},{"$f":"IF(B66=0,\"\",MAX(C$1:C65)+1)","v":""},{"$f":"IFERROR(INDEX($B$1:$B$80,MATCH(ROW()-ROW($D$1)+1,$C$1:$C$80,0)),\"\")","v":""},{"$f":"A66","v":"L_2215"},{"$f":"IF(D66=\"\",\"\",VLOOKUP(D66,B66:E145,4,FALSE))","v":""}]
["L_2216",{"$f":"L_2216","v":0},{"$f":"IF(B67=0,\"\",MAX(C$1:C66)+1)","v":""},"","L_2216",""]
["L_2217",{"$f":"L_2217","v":0},{"$f":"IF(B68=0,\"\",MAX(C$1:C67)+1)","v":""},"","L_2217",""]
["L_2218",{"$f":"L_2218","v":0},{"$f":"IF(B69=0,\"\",MAX(C$1:C68)+1)","v":""},"","L_2218",""]
["L_2219",{"$f":"L_2219","v":0},{"$f":"IF(B70=0,\"\",MAX(C$1:C69)+1)","v":""},"","L_2219",""]
["L_2220",{"$f":"L_2220","v":0},{"$f":"IF(B71=0,\"\",MAX(C$1:C70)+1)","v":""},"","L_2220",""]
["L_2221",{"$f":"L_2221","v":0},{"$f":"IF(B72=0,\"\",MAX(C$1:C71)+1)","v":""},"","L_2221",""]
["L_2222",{"$f":"L_2222","v":0},{"$f":"IF(B73=0,\"\",MAX(C$1:C72)+1)","v":""},"","L_2222",""]
["L_2223",{"$f":"L_2223","v":0},{"$f":"IF(B74=0,\"\",MAX(C$1:C73)+1)","v":""},"","L_2223",""]
["L_2224",{"$f":"L_2224","v":0},{"$f":"IF(B75=0,\"\",MAX(C$1:C74)+1)","v":""},"","L_2224",""]
["L_2225",{"$f":"L_2225","v":0},{"$f":"IF(B76=0,\"\",MAX(C$1:C75)+1)","v":""},"","L_2225",""]
["L_2226",{"$f":"L_2226","v":0},{"$f":"IF(B77=0,\"\",MAX(C$1:C76)+1)","v":""},"","L_2226",""]
["L_2227",{"$f":"L_2227","v":0},{"$f":"IF(B78=0,\"\",MAX(C$1:C77)+1)","v":""},"","L_2227",""]
["L_2228",{"$f":"L_2228","v":0},{"$f":"IF(B79=0,\"\",MAX(C$1:C78)+1)","v":""},"","L_2228",""]
["L_2229",{"$f":"L_2229","v":0},{"$f":"IF(B80=0,\"\",MAX(C$1:C79)+1)","v":""},"","L_2229",""]

{"sheet":"Sheet2","index":1,"n_rows":159,"n_cols":17,"rows_kept":159,"cut":false,"hidden":false,"merged":[]}
["L_1110","!B20",{"$f":"IF(B1=\"\",\"\",A1&B1)","v":"L_1110!B20"},"L_1110!B20","L_1110!C20",{"$f":"13","v":13},{"$f":"IF(F1=\"\",\"\",\"Sampling!G\"&F1)","v":"Sampling!G13"},null,null,null,"L_1110","!B20",{"$f":"IF(L1=\"\",\"\",K1&L1)","v":"L_1110!B20"},"L_1110!B20","L_1110!C20",null,"L_1110!Q285"]
[null,null,{"$f":"IF(B2=\"\",\"\",A2&B2)","v":""},"","",null,"",null,null,null,"L_1111","!B20",{"$f":"IF(L2=\"\",\"\",K2&L2)","v":"L_1111!B20"},"L_1111!B20","L_1111!C20",null,"L_1111!Q285"]
["L_1111","!B20","L_1111!B20","L_1111!B20","L_1111!C20",{"$f":"F1+1","v":14},"Sampling!G14",null,null,null,"L_1112","!B20","L_1112!B20","L_1112!B20","L_1112!C20",null,"L_1112!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1113","!B20","L_1113!B20","L_1113!B20","L_1113!C20",null,"L_1113!Q285"]
["L_1112","!B20","L_1112!B20","L_1112!B20","L_1112!C20",{"$f":"F3+1","v":15},"Sampling!G15",null,null,null,"L_1114","!B20","L_1114!B20","L_1114!B20","L_1114!C20",null,"L_1114!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1115","!B20","L_1115!B20","L_1115!B20","L_1115!C20",null,"L_1115!Q285"]
["L_1113","!B20","L_1113!B20","L_1113!B20","L_1113!C20",{"$f":"F5+1","v":16},"Sampling!G16",null,null,null,"L_1116","!B20","L_1116!B20","L_1116!B20","L_1116!C20",null,"L_1116!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1117","!B20","L_1117!B20","L_1117!B20","L_1117!C20",null,"L_1117!Q285"]
["L_1114","!B20","L_1114!B20","L_1114!B20","L_1114!C20",{"$f":"F7+1","v":17},"Sampling!G17",null,null,null,"L_1118","!B20","L_1118!B20","L_1118!B20","L_1118!C20",null,"L_1118!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1119","!B20","L_1119!B20","L_1119!B20","L_1119!C20",null,"L_1119!Q285"]
["L_1115","!B20","L_1115!B20","L_1115!B20","L_1115!C20",{"$f":"F9+1","v":18},"Sampling!G18",null,null,null,"L_1120","!B20","L_1120!B20","L_1120!B20","L_1120!C20",null,"L_1120!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1121","!B20","L_1121!B20","L_1121!B20","L_1121!C20",null,"L_1121!Q285"]
["L_1116","!B20","L_1116!B20","L_1116!B20","L_1116!C20",{"$f":"F11+1","v":19},"Sampling!G19",null,null,null,"L_1122","!B20","L_1122!B20","L_1122!B20","L_1122!C20",null,"L_1122!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1123","!B20","L_1123!B20","L_1123!B20","L_1123!C20",null,"L_1123!Q285"]
["L_1117","!B20","L_1117!B20","L_1117!B20","L_1117!C20",{"$f":"F13+1","v":20},"Sampling!G20",null,null,null,"L_1124","!B20","L_1124!B20","L_1124!B20","L_1124!C20",null,"L_1124!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1125","!B20","L_1125!B20","L_1125!B20","L_1125!C20",null,"L_1125!Q285"]
["L_1118","!B20","L_1118!B20","L_1118!B20","L_1118!C20",{"$f":"F15+1","v":21},"Sampling!G21",null,null,null,"L_1126","!B20","L_1126!B20","L_1126!B20","L_1126!C20",null,"L_1126!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1127","!B20","L_1127!B20","L_1127!B20","L_1127!C20",null,"L_1127!Q285"]
["L_1119","!B20","L_1119!B20","L_1119!B20","L_1119!C20",{"$f":"F17+1","v":22},"Sampling!G22",null,null,null,"L_1128","!B20","L_1128!B20","L_1128!B20","L_1128!C20",null,"L_1128!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1129","!B20","L_1129!B20","L_1129!B20","L_1129!C20",null,"L_1129!Q285"]
["L_1120","!B20","L_1120!B20","L_1120!B20","L_1120!C20",{"$f":"F19+1","v":23},"Sampling!G23",null,null,null,"L_1210","!B20","L_1210!B20","L_1210!B20","L_1210!C20",null,"L_1210!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1211","!B20","L_1211!B20","L_1211!B20","L_1211!C20",null,"L_1211!Q285"]
["L_1121","!B20","L_1121!B20","L_1121!B20","L_1121!C20",{"$f":"F21+1","v":24},"Sampling!G24",null,null,null,"L_1212","!B20","L_1212!B20","L_1212!B20","L_1212!C20",null,"L_1212!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1213","!B20","L_1213!B20","L_1213!B20","L_1213!C20",null,"L_1213!Q285"]
["L_1122","!B20","L_1122!B20","L_1122!B20","L_1122!C20",{"$f":"F23+1","v":25},"Sampling!G25",null,null,null,"L_1214","!B20","L_1214!B20","L_1214!B20","L_1214!C20",null,"L_1214!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1215","!B20","L_1215!B20","L_1215!B20","L_1215!C20",null,"L_1215!Q285"]
["L_1123","!B20","L_1123!B20","L_1123!B20","L_1123!C20",{"$f":"F25+1","v":26},"Sampling!G26",null,null,null,"L_1216","!B20","L_1216!B20","L_1216!B20","L_1216!C20",null,"L_1216!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1217","!B20","L_1217!B20","L_1217!B20","L_1217!C20",null,"L_1217!Q285"]
["L_1124","!B20","L_1124!B20","L_1124!B20","L_1124!C20",{"$f":"F27+1","v":27},"Sampling!G27",null,null,null,"L_1218","!B20","L_1218!B20","L_1218!B20","L_1218!C20",null,"L_1218!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1219","!B20","L_1219!B20","L_1219!B20","L_1219!C20",null,"L_1219!Q285"]
["L_1125","!B20","L_1125!B20","L_1125!B20","L_1125!C20",{"$f":"F29+1","v":28},"Sampling!G28",null,null,null,"L_1220","!B20","L_1220!B20","L_1220!B20","L_1220!C20",null,"L_1220!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1221","!B20","L_1221!B20","L_1221!B20","L_1221!C20",null,"L_1221!Q285"]
["L_1126","!B20","L_1126!B20","L_1126!B20","L_1126!C20",{"$f":"F31+1","v":29},"Sampling!G29",null,null,null,"L_1222","!B20","L_1222!B20","L_1222!B20","L_1222!C20",null,"L_1222!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1223","!B20","L_1223!B20","L_1223!B20","L_1223!C20",null,"L_1223!Q285"]
["L_1127","!B20","L_1127!B20","L_1127!B20","L_1127!C20",{"$f":"F33+1","v":30},"Sampling!G30",null,null,null,"L_1224","!B20","L_1224!B20","L_1224!B20","L_1224!C20",null,"L_1224!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1225","!B20","L_1225!B20","L_1225!B20","L_1225!C20",null,"L_1225!Q285"]
["L_1128","!B20","L_1128!B20","L_1128!B20","L_1128!C20",{"$f":"F35+1","v":31},"Sampling!G31",null,null,null,"L_1226","!B20","L_1226!B20","L_1226!B20","L_1226!C20",null,"L_1226!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1227","!B20","L_1227!B20","L_1227!B20","L_1227!C20",null,"L_1227!Q285"]
["L_1129","!B20","L_1129!B20","L_1129!B20","L_1129!C20",{"$f":"F37+1","v":32},"Sampling!G32",null,null,null,"L_1228","!B20","L_1228!B20","L_1228!B20","L_1228!C20",null,"L_1228!Q285"]
[null,null,"","","",null,"",null,null,null,"L_1229","!B20","L_1229!B20","L_1229!B20","L_1229!C20",null,"L_1229!Q285"]
["L_1210","!B20","L_1210!B20","L_1210!B20","L_1210!C20",{"$f":"F39+1","v":33},"Sampling!G33",null,null,null,"L_2110","!B20","L_2110!B20","L_2110!B20","L_2110!C20",null,"L_2110!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2111","!B20","L_2111!B20","L_2111!B20","L_2111!C20",null,"L_2111!Q285"]
["L_1211","!B20","L_1211!B20","L_1211!B20","L_1211!C20",{"$f":"F41+1","v":34},"Sampling!G34",null,null,null,"L_2112","!B20","L_2112!B20","L_2112!B20","L_2112!C20",null,"L_2112!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2113","!B20","L_2113!B20","L_2113!B20","L_2113!C20",null,"L_2113!Q285"]
["L_1212","!B20","L_1212!B20","L_1212!B20","L_1212!C20",{"$f":"F43+1","v":35},"Sampling!G35",null,null,null,"L_2114","!B20","L_2114!B20","L_2114!B20","L_2114!C20",null,"L_2114!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2115","!B20","L_2115!B20","L_2115!B20","L_2115!C20",null,"L_2115!Q285"]
["L_1213","!B20","L_1213!B20","L_1213!B20","L_1213!C20",{"$f":"F45+1","v":36},"Sampling!G36",null,null,null,"L_2116","!B20","L_2116!B20","L_2116!B20","L_2116!C20",null,"L_2116!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2117","!B20","L_2117!B20","L_2117!B20","L_2117!C20",null,"L_2117!Q285"]
["L_1214","!B20","L_1214!B20","L_1214!B20","L_1214!C20",{"$f":"F47+1","v":37},"Sampling!G37",null,null,null,"L_2118","!B20","L_2118!B20","L_2118!B20","L_2118!C20",null,"L_2118!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2119","!B20","L_2119!B20","L_2119!B20","L_2119!C20",null,"L_2119!Q285"]
["L_1215","!B20","L_1215!B20","L_1215!B20","L_1215!C20",{"$f":"F49+1","v":38},"Sampling!G38",null,null,null,"L_2120","!B20","L_2120!B20","L_2120!B20","L_2120!C20",null,"L_2120!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2121","!B20","L_2121!B20","L_2121!B20","L_2121!C20",null,"L_2121!Q285"]
["L_1216","!B20","L_1216!B20","L_1216!B20","L_1216!C20",{"$f":"F51+1","v":39},"Sampling!G39",null,null,null,"L_2122","!B20","L_2122!B20","L_2122!B20","L_2122!C20",null,"L_2122!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2123","!B20","L_2123!B20","L_2123!B20","L_2123!C20",null,"L_2123!Q285"]
["L_1217","!B20","L_1217!B20","L_1217!B20","L_1217!C20",{"$f":"F53+1","v":40},"Sampling!G40",null,null,null,"L_2124","!B20","L_2124!B20","L_2124!B20","L_2124!C20",null,"L_2124!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2125","!B20","L_2125!B20","L_2125!B20","L_2125!C20",null,"L_2125!Q285"]
["L_1218","!B20","L_1218!B20","L_1218!B20","L_1218!C20",{"$f":"F55+1","v":41},"Sampling!G41",null,null,null,"L_2126","!B20","L_2126!B20","L_2126!B20","L_2126!C20",null,"L_2126!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2127","!B20","L_2127!B20","L_2127!B20","L_2127!C20",null,"L_2127!Q285"]
["L_1219","!B20","L_1219!B20","L_1219!B20","L_1219!C20",{"$f":"F57+1","v":42},"Sampling!G42",null,null,null,"L_2128","!B20","L_2128!B20","L_2128!B20","L_2128!C20",null,"L_2128!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2129","!B20","L_2129!B20","L_2129!B20","L_2129!C20",null,"L_2129!Q285"]
["L_1220","!B20","L_1220!B20","L_1220!B20","L_1220!C20",{"$f":"F59+1","v":43},"Sampling!G43",null,null,null,"L_2210","!B20","L_2210!B20","L_2210!B20","L_2210!C20",null,"L_2210!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2211","!B20","L_2211!B20","L_2211!B20","L_2211!C20",null,"L_2211!Q285"]
["L_1221","!B20","L_1221!B20","L_1221!B20","L_1221!C20",{"$f":"F61+1","v":44},"Sampling!G44",null,null,null,"L_2212","!B20","L_2212!B20","L_2212!B20","L_2212!C20",null,"L_2212!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2213","!B20","L_2213!B20","L_2213!B20","L_2213!C20",null,"L_2213!Q285"]
["L_1222","!B20","L_1222!B20","L_1222!B20","L_1222!C20",{"$f":"F63+1","v":45},{"$f":"IF(F65=\"\",\"\",\"Sampling!G\"&F65)","v":"Sampling!G45"},null,null,null,"L_2214","!B20","L_2214!B20","L_2214!B20","L_2214!C20",null,"L_2214!Q285"]
[null,null,{"$f":"IF(B66=\"\",\"\",A66&B66)","v":""},"","",null,"",null,null,null,"L_2215","!B20",{"$f":"IF(L66=\"\",\"\",K66&L66)","v":"L_2215!B20"},"L_2215!B20","L_2215!C20",null,"L_2215!Q285"]
["L_1223","!B20","L_1223!B20","L_1223!B20","L_1223!C20",{"$f":"F65+1","v":46},"Sampling!G46",null,null,null,"L_2216","!B20","L_2216!B20","L_2216!B20","L_2216!C20",null,"L_2216!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2217","!B20","L_2217!B20","L_2217!B20","L_2217!C20",null,"L_2217!Q285"]
["L_1224","!B20","L_1224!B20","L_1224!B20","L_1224!C20",{"$f":"F67+1","v":47},"Sampling!G47",null,null,null,"L_2218","!B20","L_2218!B20","L_2218!B20","L_2218!C20",null,"L_2218!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2219","!B20","L_2219!B20","L_2219!B20","L_2219!C20",null,"L_2219!Q285"]
["L_1225","!B20","L_1225!B20","L_1225!B20","L_1225!C20",{"$f":"F69+1","v":48},"Sampling!G48",null,null,null,"L_2220","!B20","L_2220!B20","L_2220!B20","L_2220!C20",null,"L_2220!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2221","!B20","L_2221!B20","L_2221!B20","L_2221!C20",null,"L_2221!Q285"]
["L_1226","!B20","L_1226!B20","L_1226!B20","L_1226!C20",{"$f":"F71+1","v":49},"Sampling!G49",null,null,null,"L_2222","!B20","L_2222!B20","L_2222!B20","L_2222!C20",null,"L_2222!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2223","!B20","L_2223!B20","L_2223!B20","L_2223!C20",null,"L_2223!Q285"]
["L_1227","!B20","L_1227!B20","L_1227!B20","L_1227!C20",{"$f":"F73+1","v":50},"Sampling!G50",null,null,null,"L_2224","!B20","L_2224!B20","L_2224!B20","L_2224!C20",null,"L_2224!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2225","!B20","L_2225!B20","L_2225!B20","L_2225!C20",null,"L_2225!Q285"]
["L_1228","!B20","L_1228!B20","L_1228!B20","L_1228!C20",{"$f":"F75+1","v":51},"Sampling!G51",null,null,null,"L_2226","!B20","L_2226!B20","L_2226!B20","L_2226!C20",null,"L_2226!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2227","!B20","L_2227!B20","L_2227!B20","L_2227!C20",null,"L_2227!Q285"]
["L_1229","!B20","L_1229!B20","L_1229!B20","L_1229!C20",{"$f":"F77+1","v":52},"Sampling!G52",null,null,null,"L_2228","!B20","L_2228!B20","L_2228!B20","L_2228!C20",null,"L_2228!Q285"]
[null,null,"","","",null,"",null,null,null,"L_2229","!B20","L_2229!B20","L_2229!B20","L_2229!C20",null,"L_2229!Q285"]
["L_2110","!B20","L_2110!B20","L_2110!B20","L_2110!C20",{"$f":"F79+1","v":53},"Sampling!G53"]
[null,null,"","","",null,""]
["L_2111","!B20","L_2111!B20","L_2111!B20","L_2111!C20",{"$f":"F81+1","v":54},"Sampling!G54"]
[null,null,"","","",null,""]
["L_2112","!B20","L_2112!B20","L_2112!B20","L_2112!C20",{"$f":"F83+1","v":55},"Sampling!G55"]
[null,null,"","","",null,""]
["L_2113","!B20","L_2113!B20","L_2113!B20","L_2113!C20",{"$f":"F85+1","v":56},"Sampling!G56"]
[null,null,"","","",null,""]
["L_2114","!B20","L_2114!B20","L_2114!B20","L_2114!C20",{"$f":"F87+1","v":57},"Sampling!G57"]
[null,null,"","","",null,""]
["L_2115","!B20","L_2115!B20","L_2115!B20","L_2115!C20",{"$f":"F89+1","v":58},"Sampling!G58"]
[null,null,"","","",null,""]
["L_2116","!B20","L_2116!B20","L_2116!B20","L_2116!C20",{"$f":"F91+1","v":59},"Sampling!G59"]
[null,null,"","","",null,""]
["L_2117","!B20","L_2117!B20","L_2117!B20","L_2117!C20",{"$f":"F93+1","v":60},"Sampling!G60"]
[null,null,"","","",null,""]
["L_2118","!B20","L_2118!B20","L_2118!B20","L_2118!C20",{"$f":"F95+1","v":61},"Sampling!G61"]
[null,null,"","","",null,""]
["L_2119","!B20","L_2119!B20","L_2119!B20","L_2119!C20",{"$f":"F97+1","v":62},"Sampling!G62"]
[null,null,"","","",null,""]
["L_2120","!B20","L_2120!B20","L_2120!B20","L_2120!C20",{"$f":"F99+1","v":63},"Sampling!G63"]
[null,null,"","","",null,""]
["L_2121","!B20","L_2121!B20","L_2121!B20","L_2121!C20",{"$f":"F101+1","v":64},"Sampling!G64"]
[null,null,"","","",null,""]
["L_2122","!B20","L_2122!B20","L_2122!B20","L_2122!C20",{"$f":"F103+1","v":65},"Sampling!G65"]
[null,null,"","","",null,""]
["L_2123","!B20","L_2123!B20","L_2123!B20","L_2123!C20",{"$f":"F105+1","v":66},"Sampling!G66"]
[null,null,"","","",null,""]
["L_2124","!B20","L_2124!B20","L_2124!B20","L_2124!C20",{"$f":"F107+1","v":67},"Sampling!G67"]
[null,null,"","","",null,""]
["L_2125","!B20","L_2125!B20","L_2125!B20","L_2125!C20",{"$f":"F109+1","v":68},"Sampling!G68"]
[null,null,"","","",null,""]
["L_2126","!B20","L_2126!B20","L_2126!B20","L_2126!C20",{"$f":"F111+1","v":69},"Sampling!G69"]
[null,null,"","","",null,""]
["L_2127","!B20","L_2127!B20","L_2127!B20","L_2127!C20",{"$f":"F113+1","v":70},"Sampling!G70"]
[null,null,"","","",null,""]
["L_2128","!B20","L_2128!B20","L_2128!B20","L_2128!C20",{"$f":"F115+1","v":71},"Sampling!G71"]
[null,null,"","","",null,""]
["L_2129","!B20","L_2129!B20","L_2129!B20","L_2129!C20",{"$f":"F117+1","v":72},"Sampling!G72"]
[null,null,"","","",null,""]
["L_2210","!B20","L_2210!B20","L_2210!B20","L_2210!C20",{"$f":"F119+1","v":73},"Sampling!G73"]
[null,null,"","","",null,""]
["L_2211","!B20","L_2211!B20","L_2211!B20","L_2211!C20",{"$f":"F121+1","v":74},"Sampling!G74"]
[null,null,"","","",null,""]
["L_2212","!B20","L_2212!B20","L_2212!B20","L_2212!C20",{"$f":"F123+1","v":75},"Sampling!G75"]
[null,null,"","","",null,""]
["L_2213","!B20","L_2213!B20","L_2213!B20","L_2213!C20",{"$f":"F125+1","v":76},"Sampling!G76"]
[null,null,"","","",null,""]
["L_2214","!B20","L_2214!B20","L_2214!B20","L_2214!C20",{"$f":"F127+1","v":77},{"$f":"IF(F129=\"\",\"\",\"Sampling!G\"&F129)","v":"Sampling!G77"}]
[null,null,{"$f":"IF(B130=\"\",\"\",A130&B130)","v":""},"","",null,""]
["L_2215","!B20","L_2215!B20","L_2215!B20","L_2215!C20",{"$f":"F129+1","v":78},"Sampling!G78"]
[null,null,"","","",null,""]
["L_2216","!B20","L_2216!B20","L_2216!B20","L_2216!C20",{"$f":"F131+1","v":79},"Sampling!G79"]
[null,null,"","","",null,""]
["L_2217","!B20","L_2217!B20","L_2217!B20","L_2217!C20",{"$f":"F133+1","v":80},"Sampling!G80"]
[null,null,"","","",null,""]
["L_2218","!B20","L_2218!B20","L_2218!B20","L_2218!C20",{"$f":"F135+1","v":81},"Sampling!G81"]
[null,null,"","","",null,""]
["L_2219","!B20","L_2219!B20","L_2219!B20","L_2219!C20",{"$f":"F137+1","v":82},"Sampling!G82"]
[null,null,"","","",null,""]
["L_2220","!B20","L_2220!B20","L_2220!B20","L_2220!C20",{"$f":"F139+1","v":83},"Sampling!G83"]
[null,null,"","","",null,""]
["L_2221","!B20","L_2221!B20","L_2221!B20","L_2221!C20",{"$f":"F141+1","v":84},"Sampling!G84"]
[null,null,"","","",null,""]
["L_2222","!B20","L_2222!B20","L_2222!B20","L_2222!C20",{"$f":"F143+1","v":85},"Sampling!G85"]
[null,null,"","","",null,""]
["L_2223","!B20","L_2223!B20","L_2223!B20","L_2223!C20",{"$f":"F145+1","v":86},"Sampling!G86"]
[null,null,"","","",null,""]
["L_2224","!B20","L_2224!B20","L_2224!B20","L_2224!C20",{"$f":"F147+1","v":87},"Sampling!G87"]
[null,null,"","","",null,""]
["L_2225","!B20","L_2225!B20","L_2225!B20","L_2225!C20",88,"Sampling!G88"]
[null,null,"","","",null,""]
["L_2226","!B20","L_2226!B20","L_2226!B20","L_2226!C20",89,"Sampling!G89"]
[null,null,"","","",null,""]
["L_2227","!B20","L_2227!B20","L_2227!B20","L_2227!C20",90,"Sampling!G90"]
[null,null,"","","",null,""]
["L_2228","!B20","L_2228!B20","L_2228!B20","L_2228!C20",91,"Sampling!G91"]
[null,null,"","","",null,""]
["L_2229","!B20","L_2229!B20","L_2229!B20","L_2229!C20",92,"Sampling!G92"]

{"sheet":"Lists","index":2,"n_rows":228,"n_cols":26,"rows_kept":228,"cut":false,"hidden":false,"merged":[]}
["Country","Square ft or meters","Building type","Currency","Positions","Numbers","Type of sampling unit","Type of selection","Currency","Code","Selected currency","Current Year","Type of contract","Possible years cost data","Possible years data collection",null,"Disccount Rate",null,null,"Sampling units",null,"Code","Name","Admin level","Number of Vas","Time allocation input type"]
["Afghanistan ","Feet","Rented","USD","Community key informants",null,"Regions","Purposive","US Dollar","USD",{"$f":"Assumptions!C24","v":"SELECT"},{"$f":"YEAR(TODAY())","v":2019},"Paid worker",{"$f":"YEAR(TODAY())","v":2019},{"$f":"YEAR(TODAY())","v":2019},null,0.05,null,null,"National",null,"L_1111",{"$f":"L_1111","v":0},{"$f":"AdminLevel5","v":0},{"$f":"Sampling!$G$13","v":0},"Total estimate"]
["Albania ","Meters","Owned","EURO","VA interviewers","None","Provinces","Simple random sampling","Euro","EUR",{"$f":"Assumptions!C19","v":""},null,"Volunteer",{"$f":"YEAR(TODAY())-1","v":2018},{"$f":"YEAR(TODAY())-1","v":2018},null,0.03,null,null,"Prov1",null,"L_1112",{"$f":"L_1112","v":0},0,{"$f":"Sampling!$G$14","v":0},"Per activity"]
["Algeria ",null,null,"GBP","VA supervisors",1,"Districts","Random proportional to the number of VAs","Pound Sterling","GBP",{"$f":"Assumptions!C20","v":"USD"},null,null,{"$f":"YEAR(TODAY())-2","v":2017},{"$f":"YEAR(TODAY())-2","v":2017},null," ---------------",null,null,"Prov2",null,"L_1113",{"$f":"L_1113","v":0},0,{"$f":"Sampling!$G$15","v":0}]
["American Samoa ",null,null,null,"VA physician coders or signers",2,"Township",null," -"," -",{"$f":"Assumptions!C21","v":""},null,null,{"$f":"YEAR(TODAY())-3","v":2016},{"$f":"YEAR(TODAY())-3","v":2016},null,0.05,null,null,"Reg1.1",null,"L_1114",{"$f":"L_1114","v":0},0,{"$f":"Sampling!$G$16","v":0}]
["Andorra ",null,null,null,"VA IT logistics and Help desk",3,"Municipalities",null,"Afghani","AFN",{"$f":"Assumptions!C22","v":""},null,null,{"$f":"YEAR(TODAY())-4","v":2015},{"$f":"YEAR(TODAY())-4","v":2015},null,0.1,null,null,"Reg 1.2",null,"L_1121",{"$f":"L_1121","v":0},0,{"$f":"Sampling!$G$23","v":0}]
["Angola ",null,null,null,"VA analyst",4,"Health facilities",null,"Algerian Dinar","DZD",{"$f":"Assumptions!C23","v":""},null,null,{"$f":"YEAR(TODAY())-5","v":2014},{"$f":"YEAR(TODAY())-5","v":2014},null,0.15,null,null,"Reg2.1",null,"L_1122",{"$f":"L_1122","v":0},0,{"$f":"Sampling!$G$24","v":0}]
["Anguilla ",null,null,null,"National manager & supervisor",5,null,null,"Argentine Peso","ARS",null,null,null,{"$f":"YEAR(TODAY())-6","v":2013},{"$f":"YEAR(TODAY())-6","v":2013},null,0.2,null,null,"Reg2.2",null,"L_1123",{"$f":"L_1123","v":0},0,{"$f":"Sampling!$G$25","v":0}]
["Antigua & Barbuda ",null,null,null,"Sub-national manager & supervisor",6,null,null,"Armenian Dram","AMD","Column1",null,null,{"$f":"YEAR(TODAY())-7","v":2012},{"$f":"YEAR(TODAY())-7","v":2012},null,0.25,null,null,"Dist1.1.1",null,"L_1124",{"$f":"L_1124","v":0},0,{"$f":"Sampling!$G$26","v":0}]
["Argentina ",null,null,null,"Consultant",7,null,null,"Aruban Guilder","AWG","SELECT",null,null,{"$f":"YEAR(TODAY())-8","v":2011},{"$f":"YEAR(TODAY())-8","v":2011},null,0.3,null,null,"Dist1.1.2",null,"L_1211",{"$f":"L_1211","v":0},0,{"$f":"Sampling!$G$33","v":0}]
["Armenia ",null,null,null,"Other",8,null,null,"Australian Dollar","AUD",{"$f":"BDAssumptions!BDcurrency_main_code","v":""},null,null,{"$f":"YEAR(TODAY())-9","v":2010},{"$f":"YEAR(TODAY())-9","v":2010},null,0.35,null,null,"Dist1.2.1",null,"L_1212",{"$f":"L_1212","v":0},0,{"$f":"Sampling!$G$34","v":0}]
["Aruba ",null,null,null,null,9,null,null,"Azerbaijanian Manat","AZN",{"$f":"BDAssumptions!C19","v":"USD"},null,null,{"$f":"YEAR(TODAY())-10","v":2009},{"$f":"YEAR(TODAY())-10","v":2009},null,0.4,null,null,"Dist1.2.2",null,"L_1213",{"$f":"L_1213","v":0},0,{"$f":"Sampling!$G$35","v":0}]
["Australia ",null,null,null,null,10,null,null,"Bahamian Dollar","BSD",{"$f":"BDAssumptions!C20","v":""},null,null,{"$f":"YEAR(TODAY())-11","v":2008},{"$f":"YEAR(TODAY())-11","v":2008},null,0.45,null,null,"Dist2.1.1",null,"L_1214",{"$f":"L_1214","v":0},0,{"$f":"Sampling!$G$36","v":0}]
["Austria ",null,null,null,null,null,null,null,"Bahraini Dinar","BHD",{"$f":"BDAssumptions!C21","v":""},null,null,{"$f":"YEAR(TODAY())-12","v":2007},{"$f":"YEAR(TODAY())-12","v":2007},null,0.5,null,null,"Dist2.1.2",null,"L_1221",{"$f":"L_1221","v":0},0,{"$f":"Sampling!$G$43","v":0}]
["Azerbaijan ",null,null,null,null,null,null,null,"Baht","THB",{"$f":"BDAssumptions!C22","v":""},null,null,{"$f":"YEAR(TODAY())-13","v":2006},{"$f":"YEAR(TODAY())-13","v":2006},null,0.55000000000000004,null,null,"Dist2.2.1",null,"L_1222",{"$f":"L_1222","v":0},0,{"$f":"Sampling!$G$44","v":0}]
["Bahamas, The ",null,null,null,null,null,null,null,"Balboa","PAB",null,null,null,{"$f":"YEAR(TODAY())-14","v":2005},{"$f":"YEAR(TODAY())-14","v":2005},null,0.6,null,null,"Dist2.2.2",null,"L_1223",{"$f":"L_1223","v":0},0,{"$f":"Sampling!$G$45","v":0}]
["Bahrain ",null,null,null,null,null,null,null,"Bangladeshi Taka","BDT",null,null,null,{"$f":"YEAR(TODAY())-15","v":2004},{"$f":"YEAR(TODAY())-15","v":2004},null,0.65,null,null,"Mun1.1.1.1",null,"L_1224",{"$f":"L_1224","v":0},0,{"$f":"Sampling!$G$52","v":0}]
["Bangladesh ",null,null,null,null,null,null,null,"Barbados Dollar","BBD",null,null,null,2001,2001,null,0.7,null,null,"Mun1.1.1.2",null,"L_2111",{"$f":"L_2111","v":0},0,{"$f":"Sampling!$G$53","v":0}]
["Barbados ",null,null,null,null,null,null,null,"Belarussian Ruble","BYR",null,null,null,2000,2000,null,0.75,null,null,"Mun1.1.1.3",null,"L_2112",{"$f":"L_2112","v":0},0,{"$f":"Sampling!$G$54","v":0}]
["Belarus ",null,null,null,null,null,null,null,"Belize Dollar","BZD",null,null,null,1999,1999,null,0.8,null,null,"Mun1.1.1.4",null,"L_2113",{"$f":"L_2113","v":0},0,{"$f":"Sampling!$G$55","v":0}]
["Belgium ",null,null,null,null,null,null,null,"Bermudian Dollar (customarily known as Bermuda Dollar)","BMD",null,null,null,1998,1998,null,0.85,null,null,"Mun1.1.2.1",null,"L_2114",{"$f":"L_2114","v":0},0,{"$f":"Sampling!$G$56","v":0}]
["Belize ",null,null,null,null,null,null,null,"Bolivian Mvdol (Funds code)","BOV",null,null,null,null,null,null,0.9,null,null,"Mun1.1.2.2",null,"L_2121",{"$f":"L_2121","v":0},0,{"$f":"Sampling!$G$63","v":0}]
["Benin ",null,null,null,null,null,null,null,"Boliviano","BOB",null,null,null,null,null,null,0.95,null,null,"Mun1.1.2.3",null,"L_2122",{"$f":"L_2122","v":0},0,{"$f":"Sampling!$G$64","v":0}]
["Bermuda ",null,null,null,null,null,null,null,"Brazilian Real","BRL",null,null,null,null,null,null,1,null,null,"Mun1.1.2.4",null,"L_2123",{"$f":"L_2123","v":0},0,{"$f":"Sampling!$G$65","v":0}]
["Bhutan ",null,null,null,null,null,null,null,"Brunei Dollar","BND",null,null,null,null,null,null,null,null,null,"Mun1.2.1.1",null,"L_2124",{"$f":"L_2124","v":0},0,{"$f":"Sampling!$G$66","v":0}]
["Bolivia ",null,null,null,null,null,null,null,"Bulgarian Lev","BGN",null,null,null,null,null,null,null,null,null,"Mun1.2.1.2",null,"L_2211",{"$f":"L_2211","v":0},0,{"$f":"Sampling!$G$73","v":0}]
["Bosnia & Herzegovina ",null,null,null,null,null,null,null,"Burundian Franc","BIF",null,null,null,null,null,null,null,null,null,"Mun1.2.1.3",null,"L_2212",{"$f":"L_2212","v":0},0,{"$f":"Sampling!$G$74","v":0}]
["Botswana ",null,null,null,null,null,null,null,"Canadian Dollar","CAD",null,null,null,null,null,null,null,null,null,"Mun1.2.1.4",null,"L_2213",{"$f":"L_2213","v":0},0,{"$f":"Sampling!$G$75","v":0}]
["Brazil ",null,null,null,null,null,null,null,"Cape Verde Escudo","CVE",null,null,null,null,null,null,null,null,null,"Mun1.2.2.1",null,"L_2214",{"$f":"L_2214","v":0},0,{"$f":"Sampling!$G$76","v":0}]
["British Virgin Is. ",null,null,null,null,null,null,null,"Cayman Islands Dollar","KYD",null,null,null,null,null,null,null,null,null,"Mun1.2.2.2",null,"L_2221",{"$f":"L_2221","v":0},0,{"$f":"Sampling!$G$83","v":0}]
["Brunei ",null,null,null,null,null,null,null,"Cedi","GHS",null,null,null,null,null,null,null,null,null,"Mun1.2.2.3",null,"L_2222",{"$f":"L_2222","v":0},0,{"$f":"Sampling!$G$84","v":0}]
["Bulgaria ",null,null,null,null,null,null,null,"CFA Franc BCEAO","XOF",null,null,null,null,null,null,null,null,null,"Mun1.2.2.4",null,"L_2223",{"$f":"L_2223","v":0},0,{"$f":"Sampling!$G$85","v":0}]
["Burkina Faso ",null,null,null,null,null,null,null,"CFA Franc BEAC","XAF",null,null,null,null,null,null,null,null,null,"Mun2.1.1.1",null,"L_2224",{"$f":"L_2224","v":0},0,{"$f":"Sampling!$G$92","v":0}]
["Burundi ",null,null,null,null,null,null,null,"CFP franc","XPF",null,null,null,null,null,null,null,null,null,"Mun2.1.1.2"]
["Cambodia ",null,null,null,null,null,null,null,"Chilean Peso","CLP",null,null,null,null,null,null,null,null,null,"Mun2.1.1.3"]
["Cameroon ",null,null,null,null,null,null,null,"Code reserved for testing purposes","XTS",null,null,null,null,null,null,null,null,null,"Mun2.1.1.4"]
["Canada ",null,null,null,null,null,null,null,"Colombian Peso","COP",null,null,null,null,null,null,null,null,null,"Mun2.1.2.1"]
["Cape Verde ",null,null,null,null,null,null,null,"Comoro Franc","KMF",null,null,null,null,null,null,null,null,null,"Mun2.1.2.2"]
["Cayman Islands ",null,null,null,null,null,null,null,"Convertible Marks","BAM",null,null,null,null,null,null,null,null,null,"Mun2.1.2.3"]
["Central African Rep. ",null,null,null,null,null,null,null,"Cordoba Oro","NIO",null,null,null,null,null,null,null,null,null,"Mun2.1.2.4"]
["Chad ",null,null,null,null,null,null,null,"Costa Rican Colon","CRC",null,null,null,null,null,null,null,null,null,"Mun2.2.1.1"]
["Chile ",null,null,null,null,null,null,null,"Croatian Kuna","HRK",null,null,null,null,null,null,null,null,null,"Mun2.2.1.2"]
["China ",null,null,null,null,null,null,null,"Cuban Peso","CUP",null,null,null,null,null,null,null,null,null,"Mun2.2.1.3"]
["Colombia ",null,null,null,null,null,null,null,"Cyprus Pound","CYP",null,null,null,null,null,null,null,null,null,"Mun2.2.1.4"]
["Comoros ",null,null,null,null,null,null,null,"Czech Koruna","CZK",null,null,null,null,null,null,null,null,null,"Mun2.2.2.1"]
["Congo, Dem. Rep. ",null,null,null,null,null,null,null,"Dalasi","GMD",null,null,null,null,null,null,null,null,null,"Mun2.2.2.2"]
["Congo, Repub. of the ",null,null,null,null,null,null,null,"Danish Krone","DKK",null,null,null,null,null,null,null,null,null,"Mun2.2.2.3"]
["Cook Islands ",null,null,null,null,null,null,null,"Denar","MKD",null,null,null,null,null,null,null,null,null,"Mun2.2.2.4"]
["Costa Rica ",null,null,null,null,null,null,null,"Djibouti Franc","DJF"]
["Cote d'Ivoire ",null,null,null,null,null,null,null,"Dobra","STD"]
["Croatia ",null,null,null,null,null,null,null,"Dominican Peso","DOP"]
["Cuba ",null,null,null,null,null,null,null,"East Caribbean Dollar","XCD"]
["Cyprus ",null,null,null,null,null,null,null,"Egyptian Pound","EGP"]
["Czech Republic ",null,null,null,null,null,null,null,"Ethiopian Birr","ETB"]
["Denmark ",null,null,null,null,null,null,null,"European Composite Unit (EURCO) (Bonds market unit)","XBA"]
["Djibouti ",null,null,null,null,null,null,null,"European Monetary Unit (E.M.U.-6) (Bonds market unit)","XBB"]
["Dominica ",null,null,null,null,null,null,null,"European Unit of Account 17 (E.U.A.-17) (Bonds market unit)","XBD"]
["Dominican Republic ",null,null,null,null,null,null,null,"European Unit of Account 9 (E.U.A.-9) (Bonds market unit)","XBC"]
["East Timor ",null,null,null,null,null,null,null,"Falkland Islands Pound","FKP"]
["Ecuador ",null,null,null,null,null,null,null,"Fiji Dollar","FJD"]
["Egypt ",null,null,null,null,null,null,null,"Forint","HUF"]
["El Salvador ",null,null,null,null,null,null,null,"Franc Congolais","CDF"]
["Equatorial Guinea ",null,null,null,null,null,null,null,"Gibraltar pound","GIP"]
["Eritrea ",null,null,null,null,null,null,null,"Gold (one Troy ounce)","XAU"]
["Estonia ",null,null,null,null,null,null,null,"Gold franc (special settlement currency)","XFO"]
["Ethiopia ",null,null,null,null,null,null,null,"Guarani","PYG"]
["Faroe Islands ",null,null,null,null,null,null,null,"Guinea Franc","GNF"]
["Fiji ",null,null,null,null,null,null,null,"Guyana Dollar","GYD"]
["Finland ",null,null,null,null,null,null,null,"Haiti Gourde","HTG"]
["France ",null,null,null,null,null,null,null,"Hong Kong Dollar","HKD"]
["French Guiana ",null,null,null,null,null,null,null,"Hryvnia","UAH"]
["French Polynesia ",null,null,null,null,null,null,null,"Iceland Krona","ISK"]
["Gabon ",null,null,null,null,null,null,null,"Indian Rupee","INR"]
["Gambia, The ",null,null,null,null,null,null,null,"Iranian Rial","IRR"]
["Gaza Strip ",null,null,null,null,null,null,null,"Iraqi Dinar","IQD"]
["Georgia ",null,null,null,null,null,null,null,"Jamaican Dollar","JMD"]
["Germany ",null,null,null,null,null,null,null,"Japanese yen","JPY"]
["Ghana ",null,null,null,null,null,null,null,"Jordanian Dinar","JOD"]
["Gibraltar ",null,null,null,null,null,null,null,"Kenyan Shilling","KES"]
["Greece ",null,null,null,null,null,null,null,"Kina","PGK"]
["Greenland ",null,null,null,null,null,null,null,"Kip","LAK"]
["Grenada ",null,null,null,null,null,null,null,"Kroon","EEK"]
["Guadeloupe ",null,null,null,null,null,null,null,"Kuwaiti Dinar","KWD"]
["Guam ",null,null,null,null,null,null,null,"Kwacha","MWK"]
["Guatemala ",null,null,null,null,null,null,null,"Kwacha","ZMK"]
["Guernsey ",null,null,null,null,null,null,null,"Kwanza","AOA"]
["Guinea ",null,null,null,null,null,null,null,"Kyat","MMK"]
["Guinea-Bissau ",null,null,null,null,null,null,null,"Lari","GEL"]
["Guyana ",null,null,null,null,null,null,null,"Latvian Lats","LVL"]
["Haiti ",null,null,null,null,null,null,null,"Lebanese Pound","LBP"]
["Honduras ",null,null,null,null,null,null,null,"Lek","ALL"]
["Hong Kong ",null,null,null,null,null,null,null,"Lempira","HNL"]
["Hungary ",null,null,null,null,null,null,null,"Leone","SLL"]
["Iceland ",null,null,null,null,null,null,null,"Liberian Dollar","LRD"]
["India ",null,null,null,null,null,null,null,"Libyan Dinar","LYD"]
["Indonesia ",null,null,null,null,null,null,null,"Lilangeni","SZL"]
["Iran ",null,null,null,null,null,null,null,"Lithuanian Litas","LTL"]
["Iraq ",null,null,null,null,null,null,null,"Loti","LSL"]
["Ireland ",null,null,null,null,null,null,null,"Malagasy Ariary","MGA"]
["Isle of Man ",null,null,null,null,null,null,null,"Malaysian Ringgit","MYR"]
["Israel ",null,null,null,null,null,null,null,"Maltese Lira","MTL"]
["Italy ",null,null,null,null,null,null,null,"Manat","TMM"]
["Jamaica ",null,null,null,null,null,null,null,"Mauritius Rupee","MUR"]
["Japan ",null,null,null,null,null,null,null,"Metical","MZN"]
["Jersey ",null,null,null,null,null,null,null,"Mexican Peso","MXN"]
["Jordan ",null,null,null,null,null,null,null,"Mexican Unidad de Inversion (UDI) (Funds code)","MXV"]
["Kazakhstan ",null,null,null,null,null,null,null,"Moldovan Leu","MDL"]
["Kenya ",null,null,null,null,null,null,null,"Moroccan Dirham","MAD"]
["Kiribati ",null,null,null,null,null,null,null,"Naira","NGN"]
["Korea, North ",null,null,null,null,null,null,null,"Nakfa","ERN"]
["Korea, South ",null,null,null,null,null,null,null,"Namibian Dollar","NAD"]
["Kuwait ",null,null,null,null,null,null,null,"Nepalese Rupee","NPR"]
["Kyrgyzstan ",null,null,null,null,null,null,null,"Netherlands Antillian Guilder","ANG"]
["Laos ",null,null,null,null,null,null,null,"New Israeli Shekel","ILS"]
["Latvia ",null,null,null,null,null,null,null,"New Taiwan Dollar","TWD"]
["Lebanon ",null,null,null,null,null,null,null,"New Turkish Lira","TRY"]
["Lesotho ",null,null,null,null,null,null,null,"New Zealand Dollar","NZD"]
["Liberia ",null,null,null,null,null,null,null,"Ngultrum","BTN"]
["Libya ",null,null,null,null,null,null,null,"No currency","XXX"]
["Liechtenstein ",null,null,null,null,null,null,null,"North Korean Won","KPW"]
["Lithuania ",null,null,null,null,null,null,null,"Norwegian Krone","NOK"]
["Luxembourg ",null,null,null,null,null,null,null,"Nuevo Sol","PEN"]
["Macau ",null,null,null,null,null,null,null,"Ouguiya","MRO"]
["Macedonia ",null,null,null,null,null,null,null,"Pa'anga","TOP"]
["Madagascar ",null,null,null,null,null,null,null,"Pakistan Rupee","PKR"]
["Malawi ",null,null,null,null,null,null,null,"Palladium (one Troy ounce)","XPD"]
["Malaysia ",null,null,null,null,null,null,null,"Pataca","MOP"]
["Maldives ",null,null,null,null,null,null,null,"Peso Uruguayo","UYU"]
["Mali ",null,null,null,null,null,null,null,"Philippine Peso","PHP"]
["Malta ",null,null,null,null,null,null,null,"Platinum (one Troy ounce)","XPT"]
["Marshall Islands ",null,null,null,null,null,null,null,"Pula","BWP"]
["Martinique ",null,null,null,null,null,null,null,"Qatari Rial","QAR"]
["Mauritania ",null,null,null,null,null,null,null,"Quetzal","GTQ"]
["Mauritius ",null,null,null,null,null,null,null,"Rial Omani","OMR"]
["Mayotte ",null,null,null,null,null,null,null,"Riel","KHR"]
["Mexico ",null,null,null,null,null,null,null,"Romanian New Leu","RON"]
["Micronesia, Fed. St. ",null,null,null,null,null,null,null,"Rufiyaa","MVR"]
["Moldova ",null,null,null,null,null,null,null,"Rupiah","IDR"]
["Monaco ",null,null,null,null,null,null,null,"Russian Ruble","RUB"]
["Mongolia ",null,null,null,null,null,null,null,"Rwanda Franc","RWF"]
["Montserrat ",null,null,null,null,null,null,null,"Saint Helena Pound","SHP"]
["Morocco ",null,null,null,null,null,null,null,"Samoan Tala","WST"]
["Mozambique ",null,null,null,null,null,null,null,"Saudi Riyal","SAR"]
["Myanmar",null,null,null,null,null,null,null,"Serbian Dinar","RSD"]
["Namibia ",null,null,null,null,null,null,null,"Seychelles Rupee","SCR"]
["Nauru ",null,null,null,null,null,null,null,"Silver (one Troy ounce)","XAG"]
["Nepal ",null,null,null,null,null,null,null,"Singapore Dollar","SGD"]
["Netherlands ",null,null,null,null,null,null,null,"Slovak Koruna","SKK"]
["Netherlands Antilles ",null,null,null,null,null,null,null,"Solomon Islands Dollar","SBD"]
["New Caledonia ",null,null,null,null,null,null,null,"Som","KGS"]
["New Zealand ",null,null,null,null,null,null,null,"Somali Shilling","SOS"]
["Nicaragua ",null,null,null,null,null,null,null,"Somoni","TJS"]
["Niger ",null,null,null,null,null,null,null,"South African Rand","ZAR"]
["Nigeria ",null,null,null,null,null,null,null,"South Korean Won","KRW"]
["N. Mariana Islands ",null,null,null,null,null,null,null,"Special Drawing Rights","XDR"]
["Norway ",null,null,null,null,null,null,null,"Sri Lanka Rupee","LKR"]
["Oman ",null,null,null,null,null,null,null,"Sudanese Pound","SDG"]
["Pakistan ",null,null,null,null,null,null,null,"Surinam Dollar","SRD"]
["Palau ",null,null,null,null,null,null,null,"Swedish Krona","SEK"]
["Panama ",null,null,null,null,null,null,null,"Swiss Franc","CHF"]
["Papua New Guinea ",null,null,null,null,null,null,null,"Syrian Pound","SYP"]
["Paraguay ",null,null,null,null,null,null,null,"Tanzanian Shilling","TZS"]
["Peru ",null,null,null,null,null,null,null,"Tenge","KZT"]
["Philippines ",null,null,null,null,null,null,null,"Trinidad and Tobago Dollar","TTD"]
["Poland ",null,null,null,null,null,null,null,"Tugrik","MNT"]
["Portugal ",null,null,null,null,null,null,null,"Tunisian Dinar","TND"]
["Puerto Rico ",null,null,null,null,null,null,null,"Uganda Shilling","UGX"]
["Qatar ",null,null,null,null,null,null,null,"UIC franc (special settlement currency)","XFU"]
["Reunion ",null,null,null,null,null,null,null,"Unidad de Valor Real","COU"]
["Romania ",null,null,null,null,null,null,null,"Unidades de formento (Funds code)","CLF"]
["Russia ",null,null,null,null,null,null,null,"United Arab Emirates dirham","AED"]
["Rwanda ",null,null,null,null,null,null,null,"Uzbekistan Som","UZS"]
["Saint Helena ",null,null,null,null,null,null,null,"Vatu","VUV"]
["Saint Kitts & Nevis ",null,null,null,null,null,null,null,"Venezuelan bolívar","VEB"]
["Saint Lucia ",null,null,null,null,null,null,null,"Vietnamese đồng","VND"]
["St Pierre & Miquelon ",null,null,null,null,null,null,null,"Yemeni Rial","YER"]
["Saint Vincent and the Grenadines ",null,null,null,null,null,null,null,"Yuan Renminbi","CNY"]
["Samoa ",null,null,null,null,null,null,null,"Zimbabwe Dollar","ZWD"]
["San Marino ",null,null,null,null,null,null,null,"Zloty","PLN"]
["Sao Tome & Principe "]
["Saudi Arabia "]
["Senegal "]
["Serbia "]
["Seychelles "]
["Sierra Leone "]
["Singapore "]
["Slovakia "]
["Slovenia "]
["Solomon Islands "]
["Somalia "]
["South Africa "]
["Spain "]
["Sri Lanka "]
["Sudan "]
["Suriname "]
["Swaziland "]
["Sweden "]
["Switzerland "]
["Syria "]
["Taiwan "]
["Tajikistan "]
["Tanzania "]
["Thailand "]
["Togo "]
["Tonga "]
["Trinidad & Tobago "]
["Tunisia "]
["Turkey "]
["Turkmenistan "]
["Turks & Caicos Is "]
["Tuvalu "]
["Uganda "]
["Ukraine "]
["United Arab Emirates "]
["United Kingdom "]
["United States "]
["Uruguay "]
["Uzbekistan "]
["Vanuatu "]
["Venezuela "]
["Vietnam "]
["Virgin Islands "]
["Wallis and Futuna "]
["West Bank "]
["Western Sahara "]
["Yemen "]
["Zambia "]
["Zimbabwe "]

{"sheet":"Start","index":3,"n_rows":52,"n_cols":27,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"CRVS VA Costing & Budgeting Tool"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"v 1.x"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]

{"sheet":"StartBudgeting","index":4,"n_rows":49,"n_cols":26,"rows_kept":49,"cut":false,"hidden":false,"merged":[[1,17,1,18],[6,1,7,3],[6,14,7,17]]}
[]
[]
[]
[]
[]
[]
[null,"Preparatory steps",null,null,null,null,null,null,null,null,null,null,null,null,"Results"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary Results"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]

{"sheet":"BDBackground","index":5,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
["Background Data"]
[]
["Base indicators","Value","Year","Source"]
["Population (Millions)"]
["Population growth rate (%)"]
["Median age (years)"]
["Crude death rate (/1000)"]
["Birth registration coverage (%)"]
["Death registration coverage (%)"]
["Cause of death registration coverage (%) "]
[]
["Economic Indicators","Value","Year","Source"]
["Gross domestic product (GDP) per capita"]
["Total health expenditures per capita, PPP"]
["World Bank income classification"]
["Average annual inflation rate"]
["Average annual salary growth"]
[]
[{"$f":"\"Administrative structures of \"&Country_costing&\" in the country\"","v":"Administrative structures of  in the country"},"Name","Number"]
["1st Level","National",1,"Highest level"]
["2nd Level"]
["3rd Level"]
["4th Level"]
["5th Level",null,null,"Lowest level in the budgeting exercise"]
[]
["Funding Sources for VA implementation"]
[null,{"$f":"IF(A32=\"\",\"\",MAX(B$31:B31)+1)","v":""},{"$f":"IFERROR(INDEX(BDFundingSources,MATCH(ROW()-ROW($C$31),$B$32:$B$41,0)),\"\")","v":""}]
[null,{"$f":"IF(A33=\"\",\"\",MAX(B$31:B32)+1)","v":""},""]
[null,{"$f":"IF(A34=\"\",\"\",MAX(B$31:B33)+1)","v":""},""]
[null,{"$f":"IF(A35=\"\",\"\",MAX(B$31:B34)+1)","v":""},""]
[null,{"$f":"IF(A36=\"\",\"\",MAX(B$31:B35)+1)","v":""},""]
[null,{"$f":"IF(A37=\"\",\"\",MAX(B$31:B36)+1)","v":""},""]
[null,{"$f":"IF(A38=\"\",\"\",MAX(B$31:B37)+1)","v":""},""]
[null,{"$f":"IF(A39=\"\",\"\",MAX(B$31:B38)+1)","v":""},""]
[null,{"$f":"IF(A40=\"\",\"\",MAX(B$31:B39)+1)","v":""},""]
[null,{"$f":"IF(A41=\"\",\"\",MAX(B$31:B40)+1)","v":""},""]

{"sheet":"BDAssumptions","index":6,"n_rows":61,"n_cols":5,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[0]
[]
[]
[]
[]
[]
["Define basic parameters and economic assumptions"]
[]
["General"]
[null,"Value"]
["Country"]
["Year of budgeting"]
["Inflation rate"]
[]
["Currency of the costing"]
[]
["Currency","Name","Code",{"$f":"\"Exchange Rate to \"&$C$18","v":"Exchange Rate to "}]
["Main currency",null,{"$f":"IF(B18=\"\",\"\",VLOOKUP(B18,All_Currencies[],2,FALSE))","v":""},1]
["US Dolar","US Dollar",{"$f":"IF(B19=\"\",\"\",VLOOKUP(B19,All_Currencies[],2,FALSE))","v":"USD"}]
["Other currency 2",null,{"$f":"IF(B20=\"\",\"\",VLOOKUP(B20,All_Currencies[],2,FALSE))","v":""}]
["Other currency 3",null,{"$f":"IF(B21=\"\",\"\",VLOOKUP(B21,All_Currencies[],2,FALSE))","v":""}]
["Other currency 4",null,{"$f":"IF(B22=\"\",\"\",VLOOKUP(B22,All_Currencies[],2,FALSE))","v":""}]
[null,null,"SELECT",1]
["Assumptions"]
[]
["Input category","Item/ detail (inputs)","Value","Currency (if apply)","Comments"]
["General","Disccount Rate"]
["General","Useful life years of training"]
["General","Useful life years of buildings"]
["General","Useful life years of equipment"]
["General","Useful life years of vehicles"]
["Training/meetings","Participants: Fees"]
["Training/meetings","Participants: Accomodation & subsistence"]
["Training/meetings","Trainers: Fees"]
["Training/meetings","Trainers: Accomodation & subsistence"]
["Training/meetings","Total office materials & other supplies"]
["Training/meetings","Domestic air fare"]
["Training/meetings","International air fare"]
["Training/meetings","International (long haul) air fare"]
["Equipment","Computer/ laptop"]
["Equipment","Tablet"]
["Equipment","Smartphone"]
["Equipment","Printer, scanner, photocopier and fax"]
["Equipment","Network server"]
["Equipment","Local area network (LAN)"]
["Communication","Internet connection (annual cost)"]
["Communication","Mobile phone air time (annual cost)"]
["Consulting","National consultant daily fee rate"]
["Consulting","International consultant daily fee rate"]
["Personnel","Community key informants"]
["Personnel","Community outreach health workers"]
["Personnel","VA interviewers"]
["Personnel","VA regional supervisors"]
["Personnel","VA physician coders or signers"]
["Personnel","VA IT logistics and Help desk"]
["Personnel","VA Analyst"]
["Personnel","VA National Coordinator"]
["Personnel","Driver"]
["Infrastructure","Average monthly rental office building"]
["Vehicles","Replacement value"]
["Vehicles","Fuel cost per litre"]

{"sheet":"BDSampling","index":7,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[[30,3,30,6]]}
[]
[]
[]
[]
[]
[]
["Define scale and vital statistics assumptions for the budget"]
[]
["Number of units included in the budget"]
[]
[null,"Level","Number of units in the budget"]
[null,"National"]
[null,{"$f":"BDAdminLevel2","v":0}]
[null,{"$f":"BDAdminLevel3","v":0}]
[null,{"$f":"BDAdminLevel4","v":0}]
[null,{"$f":"BDAdminlevel5","v":0}]
[]
["Vital statistics assumptions"]
[]
[null,"Indicator","Value"]
[null,"Population (total included in the budget)"]
[null,"Crude death rate (per 1000)"]
[null,"% of death registered"]
[null,"% of death outside of health facilities"]
[null,"% of death with a COD"]
[null,"Expected number of deaths",{"$f":"C21*C22/1000","v":0}]
[null,"Expected number of VAs",{"$f":"C26*C23*C24","v":0}]
[]
["Personnel time allocation assumptions"]
[]
[null,null,null,"Number of hours per VA"]
[null,"Personnel category","Working hours per week","Appointment with the family","VA interview","VA analysis & reporting","Other time for VA",{"$f":"\"Number of each position per \"&BDAdminlevel5","v":"Number of each position per "},"Number of VAs per staff per year"]
[null,"Community key informants",null,null,null,null,null,null,{"$f":"IF(OR(BDNumberVA=0,H33=0),0,BDNumberVA/BDNumberAdminLevel5/H33)","v":0}]
[null,"VA Interviewer",null,null,null,null,null,null,{"$f":"IF(OR(BDNumberVA=0,H34=0),0,BDNumberVA/BDNumberAdminLevel5/H34)","v":0}]
[null,"VA supervisors",null,null,null,null,null,null,{"$f":"IF(OR(BDNumberVA=0,H35=0),0,BDNumberVA/BDNumberAdminLevel5/H35)","v":0}]
[null,"VA physician coders or signers",null,null,null,null,null,null,{"$f":"IF(OR(BDNumberVA=0,H36=0),0,BDNumberVA/BDNumberAdminLevel5/H36)","v":0}]
[]
[null,"Personnel category","% of working time spent on VA","Total number of staff"]
[null,"Community key informants  (for 1 VA)",{"$f":"IF(C33=0,0,(D33+E33+F33+G33)/(52*C33))","v":0},{"$f":"H33*BDNumberAdminLevel5","v":0}]
[null,"VA interviewers  (for 1 VA)",{"$f":"IF(C34=0,0,(D34+E34+F34+G34)/(52*C34))","v":0},{"$f":"H34*BDNumberAdminLevel5","v":0}]
[null,"VA supervisors  (for 1 VA)",0,{"$f":"H35*BDNumberAdminLevel5","v":0}]
[null,"VA physician coders or signers  (for 1 VA)",0,{"$f":"H36*BDNumberAdminLevel5","v":0}]
[null,"VA IT logistics and Help desk"]
[null,"VA analyst"]
[null,"National manager & supervisor"]
[null,"Sub-national manager & supervisor"]
[null,"Consultant"]
[null,"Other"]

{"sheet":"BDDataEntry_Summ","index":8,"n_rows":13,"n_cols":29,"rows_kept":13,"cut":false,"hidden":false,"merged":[[8,27,8,28],[9,2,9,3],[9,7,9,8],[9,12,9,13],[9,17,9,18],[9,22,9,23],[9,27,9,28],[7,26,7,29],[7,1,7,4],[7,6,7,9],[7,11,7,14],[7,16,7,19],[7,22,7,23]]}
[]
[]
[]
[]
[]
[null,null,{"$f":"IF(AdminLevel5=\"\",\"Cost allocated to each [Fill background information] in \"&year_costing&\"(\"&currency_main_code&\")\",\"Cost allocated to each \"&AdminLevel5&\" in \"&year_costing&\"(\"&currency_main_code&\")\")","v":"Cost allocated to each [Fill background information] in ()"}]
[]
[null,"Start Up activities",null,null,null,null,"Governance activities",null,null,null,null,"Training & workshops",null,null,null,null,"Program Management",null,null,null,null,null,"Supervision",null,null,null,"VA Delivery & Analysis"]
[]
[null,null,"Enter data",null,null,null,null,"Enter data",null,null,null,null,"Enter data",null,null,null,null,"Enter data",null,null,null,null,"Enter data",null,null,null,null,"Enter data"]
[]
[null,null,"Financial Costs to VA","Economic costs to VA",null,null,null,"Financial Costs to VA","Economic costs to VA",null,null,null,"Financial Costs to VA","Economic costs to VA",null,null,null,"Financial Costs to VA","Economic costs to VA",null,null,null,"Financial Costs to VA","Economic costs to VA",null,null,null,"Financial Costs to VA","Economic costs to VA"]
[null,null,{"$f":"BDRes_PerDonor!Q3","v":0},{"$f":"BDRes_PerDonor!R3","v":0},null,null,null,{"$f":"BDRes_PerDonor!Q4","v":0},{"$f":"BDRes_PerDonor!R4","v":0},null,null,null,{"$f":"BDRes_PerDonor!Q5","v":0},{"$f":"BDRes_PerDonor!R5","v":0},null,null,null,{"$f":"BDRes_PerDonor!Q6","v":0},{"$f":"BDRes_PerDonor!R6","v":0},null,null,null,{"$f":"BDRes_PerDonor!Q7","v":0},{"$f":"BDRes_PerDonor!R7","v":0},null,null,null,{"$f":"BDRes_PerDonor!Q8","v":0},{"$f":"BDRes_PerDonor!R8","v":0}]

{"sheet":"BDStartup","index":9,"n_rows":496,"n_cols":15,"rows_kept":496,"cut":false,"hidden":false,"merged":[[470,4,470,5],[404,4,404,5],[415,4,415,5],[426,4,426,5],[437,4,437,5],[448,4,448,5],[459,4,459,5],[393,4,393,5],[272,4,272,5],[283,4,283,5],[294,4,294,5],[305,4,305,5],[316,4,316,5],[327,4,327,5],[338,4,338,5],[349,4,349,5],[360,4,360,5],[371,4,371,5],[382,4,382,5],[261,4,261,5],[136,4,136,5],[147,4,147,5],[158,4,158,5],[169,4,169,5],[180,4,180,5],[191,4,191,5],[202,4,202,5],[213,4,213,5],[224,4,224,5],[235,4,235,5],[250,4,250,5],[125,4,125,5],[5,5,5,6],[15,4,15,5],[26,4,26,5],[37,4,37,5],[48,4,48,5],[59,4,59,5],[70,4,70,5],[81,4,81,5],[92,4,92,5],[103,4,103,5],[114,4,114,5]]}
[]
[]
[]
[]
[]
[null,null,"Financial Costs to VA","Economic costs to VA"]
[null,"Start up trainings",{"$f":"N247","v":0},{"$f":"O247","v":0}]
[null,"Start up workshops and meetings",{"$f":"N471","v":0},{"$f":"O471","v":0}]
[null,"Other start up cost",{"$f":"N496","v":0},{"$f":"O496","v":0}]
[null,"TOTAL",{"$f":"SUM(C7:C9)","v":0},{"$f":"SUM(D7:D9)","v":0}]
[null,{"$f":"\"TOTAL per \"&AdminLevel5","v":"TOTAL per "},{"$f":"BDRes_PerDonor!B22","v":0},{"$f":"BDRes_PerDonor!C22","v":0}]
[]
["START UP TRAININGS"]
[]
["ID","Title of the training","Source of funding","Administrative level",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Year of training","Useful life of training (Years)","Discount rate",{"$f":"\"Total financial cost \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Annualised economic costs \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total Annualised economic costs  ()"},{"$f":"\"Financial costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Financial costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Economic costs to VA  ()"}]
[1,"Start up training for INTERVIEWERS",null,null,"Enter cost of training",null,{"$f":"SUM(G18:G26)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I16=year_costing,G16,0)","v":0},{"$f":"IF(OR(K16=0,J16=0),0,G16/(J16/(POWER((1+BDdisccount_rate),J16))))","v":0},{"$f":"L16*H16","v":0},{"$f":"IF(H16=\"\",0,M16*H16)","v":0}]
[null,{"$f":"IF(B16=\"\",\"\",B16)","v":"Start up training for INTERVIEWERS"},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D16=0,D16=\"\"),\"\",D16)","v":""},"Participants: Fees",null,{"$f":"BDSampling!$D$40","v":0},{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F18=\"\",0,VLOOKUP(F18,BDcurrencies,2,FALSE)*C18*D18*E18)","v":0}]
[null,"Participants: Accomodation & subsistence",null,{"$f":"BDSampling!$D$40","v":0},{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,{"$f":"BDSampling!$D$40","v":0},null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F24=\"\",0,VLOOKUP(F24,BDcurrencies,2,FALSE)*E24)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F25=\"\",0,VLOOKUP(F25,BDcurrencies,2,FALSE)*E25)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F26=\"\",0,VLOOKUP(F26,BDcurrencies,2,FALSE)*E26)","v":0}]
[{"$f":"A16+1","v":2},"Start up training for VA SUPERVISORS",null,null,"Enter cost of training",null,{"$f":"SUM(G29:G37)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I27=year_costing,G27,0)","v":0},{"$f":"IF(OR(K27=0,J27=0),0,G27/(J27/(POWER((1+BDdisccount_rate),J27))))","v":0},{"$f":"L27*H27","v":0},{"$f":"IF(H27=\"\",0,M27*H27)","v":0}]
[null,{"$f":"IF(B27=\"\",\"\",B27)","v":"Start up training for VA SUPERVISORS"},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D27=0,D27=\"\"),\"\",D27)","v":""},"Participants: Fees",null,{"$f":"BDSampling!$D$41","v":0},{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F29=\"\",0,VLOOKUP(F29,BDcurrencies,2,FALSE)*C29*D29*E29)","v":0}]
[null,"Participants: Accomodation & subsistence",null,{"$f":"BDSampling!$D$41","v":0},{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,{"$f":"BDSampling!$D$41","v":0},null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F35=\"\",0,VLOOKUP(F35,BDcurrencies,2,FALSE)*E35)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F36=\"\",0,VLOOKUP(F36,BDcurrencies,2,FALSE)*E36)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F37=\"\",0,VLOOKUP(F37,BDcurrencies,2,FALSE)*E37)","v":0}]
[{"$f":"A27+1","v":3},"Start up training for managers (national)",null,null,"Enter cost of training",null,{"$f":"SUM(G40:G48)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I38=year_costing,G38,0)","v":0},{"$f":"IF(OR(K38=0,J38=0),0,G38/(J38/(POWER((1+BDdisccount_rate),J38))))","v":0},{"$f":"L38*H38","v":0},{"$f":"IF(H38=\"\",0,M38*H38)","v":0}]
[null,{"$f":"IF(B38=\"\",\"\",B38)","v":"Start up training for managers (national)"},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D38=0,D38=\"\"),\"\",D38)","v":""},"Participants: Fees",null,{"$f":"BDSampling!$D$45","v":0},{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F40=\"\",0,VLOOKUP(F40,BDcurrencies,2,FALSE)*C40*D40*E40)","v":0}]
[null,"Participants: Accomodation & subsistence",null,{"$f":"BDSampling!$D$45","v":0},{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,{"$f":"BDSampling!$D$45","v":0},null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F46=\"\",0,VLOOKUP(F46,BDcurrencies,2,FALSE)*E46)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F47=\"\",0,VLOOKUP(F47,BDcurrencies,2,FALSE)*E47)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F48=\"\",0,VLOOKUP(F48,BDcurrencies,2,FALSE)*E48)","v":0}]
[{"$f":"A38+1","v":4},"Start up training for managers (sub-national)",null,null,"Enter cost of training",null,{"$f":"SUM(G51:G59)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I49=year_costing,G49,0)","v":0},{"$f":"IF(OR(K49=0,J49=0),0,G49/(J49/(POWER((1+BDdisccount_rate),J49))))","v":0},{"$f":"L49*H49","v":0},{"$f":"IF(H49=\"\",0,M49*H49)","v":0}]
[null,{"$f":"IF(B49=\"\",\"\",B49)","v":"Start up training for managers (sub-national)"},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D49=0,D49=\"\"),\"\",D49)","v":""},"Participants: Fees",null,{"$f":"BDSampling!$D$46","v":0},{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F51=\"\",0,VLOOKUP(F51,BDcurrencies,2,FALSE)*C51*D51*E51)","v":0}]
[null,"Participants: Accomodation & subsistence",null,{"$f":"BDSampling!$D$46","v":0},{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,{"$f":"BDSampling!$D$46","v":0},null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F57=\"\",0,VLOOKUP(F57,BDcurrencies,2,FALSE)*E57)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F58=\"\",0,VLOOKUP(F58,BDcurrencies,2,FALSE)*E58)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F59=\"\",0,VLOOKUP(F59,BDcurrencies,2,FALSE)*E59)","v":0}]
[{"$f":"A49+1","v":5},null,null,null,"Enter cost of training",null,{"$f":"SUM(G62:G70)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I60=year_costing,G60,0)","v":0},{"$f":"IF(OR(K60=0,J60=0),0,G60/(J60/(POWER((1+BDdisccount_rate),J60))))","v":0},{"$f":"L60*H60","v":0},{"$f":"IF(H60=\"\",0,M60*H60)","v":0}]
[null,{"$f":"IF(B60=\"\",\"\",B60)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D60=0,D60=\"\"),\"\",D60)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F62=\"\",0,VLOOKUP(F62,BDcurrencies,2,FALSE)*C62*D62*E62)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F68=\"\",0,VLOOKUP(F68,BDcurrencies,2,FALSE)*E68)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F69=\"\",0,VLOOKUP(F69,BDcurrencies,2,FALSE)*E69)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F70=\"\",0,VLOOKUP(F70,BDcurrencies,2,FALSE)*E70)","v":0}]
[{"$f":"A60+1","v":6},null,null,null,"Enter cost of training",null,{"$f":"SUM(G73:G81)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I71=year_costing,G71,0)","v":0},{"$f":"IF(OR(K71=0,J71=0),0,G71/(J71/(POWER((1+BDdisccount_rate),J71))))","v":0},{"$f":"L71*H71","v":0},{"$f":"IF(H71=\"\",0,M71*H71)","v":0}]
[null,{"$f":"IF(B71=\"\",\"\",B71)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D71=0,D71=\"\"),\"\",D71)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F73=\"\",0,VLOOKUP(F73,BDcurrencies,2,FALSE)*C73*D73*E73)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F79=\"\",0,VLOOKUP(F79,BDcurrencies,2,FALSE)*E79)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F80=\"\",0,VLOOKUP(F80,BDcurrencies,2,FALSE)*E80)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F81=\"\",0,VLOOKUP(F81,BDcurrencies,2,FALSE)*E81)","v":0}]
[{"$f":"A71+1","v":7},null,null,null,"Enter cost of training",null,{"$f":"SUM(G84:G92)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I82=year_costing,G82,0)","v":0},{"$f":"IF(OR(K82=0,J82=0),0,G82/(J82/(POWER((1+BDdisccount_rate),J82))))","v":0},{"$f":"L82*H82","v":0},{"$f":"IF(H82=\"\",0,M82*H82)","v":0}]
[null,{"$f":"IF(B82=\"\",\"\",B82)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D82=0,D82=\"\"),\"\",D82)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F84=\"\",0,VLOOKUP(F84,BDcurrencies,2,FALSE)*C84*D84*E84)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F85=\"\",0,VLOOKUP(F85,BDcurrencies,2,FALSE)*C85*D85*E85)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F86=\"\",0,VLOOKUP(F86,BDcurrencies,2,FALSE)*C86*D86*E86)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F87=\"\",0,VLOOKUP(F87,BDcurrencies,2,FALSE)*C87*D87*E87)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F88=\"\",0,VLOOKUP(F88,BDcurrencies,2,FALSE)*C88*D88*E88)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F89=\"\",0,VLOOKUP(F89,BDcurrencies,2,FALSE)*D89*E89)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F90=\"\",0,VLOOKUP(F90,BDcurrencies,2,FALSE)*E90)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F91=\"\",0,VLOOKUP(F91,BDcurrencies,2,FALSE)*E91)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F92=\"\",0,VLOOKUP(F92,BDcurrencies,2,FALSE)*E92)","v":0}]
[{"$f":"A82+1","v":8},null,null,null,"Enter cost of training",null,{"$f":"SUM(G95:G103)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I93=year_costing,G93,0)","v":0},{"$f":"IF(OR(K93=0,J93=0),0,G93/(J93/(POWER((1+BDdisccount_rate),J93))))","v":0},{"$f":"L93*H93","v":0},{"$f":"IF(H93=\"\",0,M93*H93)","v":0}]
[null,{"$f":"IF(B93=\"\",\"\",B93)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D93=0,D93=\"\"),\"\",D93)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F95=\"\",0,VLOOKUP(F95,BDcurrencies,2,FALSE)*C95*D95*E95)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F96=\"\",0,VLOOKUP(F96,BDcurrencies,2,FALSE)*C96*D96*E96)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F97=\"\",0,VLOOKUP(F97,BDcurrencies,2,FALSE)*C97*D97*E97)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F98=\"\",0,VLOOKUP(F98,BDcurrencies,2,FALSE)*C98*D98*E98)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F99=\"\",0,VLOOKUP(F99,BDcurrencies,2,FALSE)*C99*D99*E99)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F100=\"\",0,VLOOKUP(F100,BDcurrencies,2,FALSE)*D100*E100)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F101=\"\",0,VLOOKUP(F101,BDcurrencies,2,FALSE)*E101)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F102=\"\",0,VLOOKUP(F102,BDcurrencies,2,FALSE)*E102)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F103=\"\",0,VLOOKUP(F103,BDcurrencies,2,FALSE)*E103)","v":0}]
[{"$f":"A93+1","v":9},null,null,null,"Enter cost of training",null,{"$f":"SUM(G106:G114)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I104=year_costing,G104,0)","v":0},{"$f":"IF(OR(K104=0,J104=0),0,G104/(J104/(POWER((1+BDdisccount_rate),J104))))","v":0},{"$f":"L104*H104","v":0},{"$f":"IF(H104=\"\",0,M104*H104)","v":0}]
[null,{"$f":"IF(B104=\"\",\"\",B104)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D104=0,D104=\"\"),\"\",D104)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F106=\"\",0,VLOOKUP(F106,BDcurrencies,2,FALSE)*C106*D106*E106)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F107=\"\",0,VLOOKUP(F107,BDcurrencies,2,FALSE)*C107*D107*E107)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F108=\"\",0,VLOOKUP(F108,BDcurrencies,2,FALSE)*C108*D108*E108)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F109=\"\",0,VLOOKUP(F109,BDcurrencies,2,FALSE)*C109*D109*E109)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F110=\"\",0,VLOOKUP(F110,BDcurrencies,2,FALSE)*C110*D110*E110)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F111=\"\",0,VLOOKUP(F111,BDcurrencies,2,FALSE)*D111*E111)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F112=\"\",0,VLOOKUP(F112,BDcurrencies,2,FALSE)*E112)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F113=\"\",0,VLOOKUP(F113,BDcurrencies,2,FALSE)*E113)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F114=\"\",0,VLOOKUP(F114,BDcurrencies,2,FALSE)*E114)","v":0}]
[{"$f":"A104+1","v":10},null,null,null,"Enter cost of training",null,{"$f":"SUM(G117:G125)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I115=year_costing,G115,0)","v":0},{"$f":"IF(OR(K115=0,J115=0),0,G115/(J115/(POWER((1+BDdisccount_rate),J115))))","v":0},{"$f":"L115*H115","v":0},{"$f":"IF(H115=\"\",0,M115*H115)","v":0}]
[null,{"$f":"IF(B115=\"\",\"\",B115)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D115=0,D115=\"\"),\"\",D115)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F117=\"\",0,VLOOKUP(F117,BDcurrencies,2,FALSE)*C117*D117*E117)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F118=\"\",0,VLOOKUP(F118,BDcurrencies,2,FALSE)*C118*D118*E118)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F119=\"\",0,VLOOKUP(F119,BDcurrencies,2,FALSE)*C119*D119*E119)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F120=\"\",0,VLOOKUP(F120,BDcurrencies,2,FALSE)*C120*D120*E120)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F121=\"\",0,VLOOKUP(F121,BDcurrencies,2,FALSE)*C121*D121*E121)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F122=\"\",0,VLOOKUP(F122,BDcurrencies,2,FALSE)*D122*E122)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F123=\"\",0,VLOOKUP(F123,BDcurrencies,2,FALSE)*E123)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F124=\"\",0,VLOOKUP(F124,BDcurrencies,2,FALSE)*E124)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F125=\"\",0,VLOOKUP(F125,BDcurrencies,2,FALSE)*E125)","v":0}]
[{"$f":"A115+1","v":11},null,null,null,"Enter cost of training",null,{"$f":"SUM(G128:G136)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I126=year_costing,G126,0)","v":0},{"$f":"IF(OR(K126=0,J126=0),0,G126/(J126/(POWER((1+BDdisccount_rate),J126))))","v":0},{"$f":"L126*H126","v":0},{"$f":"IF(H126=\"\",0,M126*H126)","v":0}]
[null,{"$f":"IF(B126=\"\",\"\",B126)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D126=0,D126=\"\"),\"\",D126)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F128=\"\",0,VLOOKUP(F128,BDcurrencies,2,FALSE)*C128*D128*E128)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F129=\"\",0,VLOOKUP(F129,BDcurrencies,2,FALSE)*C129*D129*E129)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F130=\"\",0,VLOOKUP(F130,BDcurrencies,2,FALSE)*C130*D130*E130)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F131=\"\",0,VLOOKUP(F131,BDcurrencies,2,FALSE)*C131*D131*E131)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F132=\"\",0,VLOOKUP(F132,BDcurrencies,2,FALSE)*C132*D132*E132)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F133=\"\",0,VLOOKUP(F133,BDcurrencies,2,FALSE)*D133*E133)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F134=\"\",0,VLOOKUP(F134,BDcurrencies,2,FALSE)*E134)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F135=\"\",0,VLOOKUP(F135,BDcurrencies,2,FALSE)*E135)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F136=\"\",0,VLOOKUP(F136,BDcurrencies,2,FALSE)*E136)","v":0}]
[{"$f":"A126+1","v":12},null,null,null,"Enter cost of training",null,{"$f":"SUM(G139:G147)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I137=year_costing,G137,0)","v":0},{"$f":"IF(OR(K137=0,J137=0),0,G137/(J137/(POWER((1+BDdisccount_rate),J137))))","v":0},{"$f":"L137*H137","v":0},{"$f":"IF(H137=\"\",0,M137*H137)","v":0}]
[null,{"$f":"IF(B137=\"\",\"\",B137)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D137=0,D137=\"\"),\"\",D137)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F139=\"\",0,VLOOKUP(F139,BDcurrencies,2,FALSE)*C139*D139*E139)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F140=\"\",0,VLOOKUP(F140,BDcurrencies,2,FALSE)*C140*D140*E140)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F141=\"\",0,VLOOKUP(F141,BDcurrencies,2,FALSE)*C141*D141*E141)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F142=\"\",0,VLOOKUP(F142,BDcurrencies,2,FALSE)*C142*D142*E142)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F143=\"\",0,VLOOKUP(F143,BDcurrencies,2,FALSE)*C143*D143*E143)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F144=\"\",0,VLOOKUP(F144,BDcurrencies,2,FALSE)*D144*E144)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F145=\"\",0,VLOOKUP(F145,BDcurrencies,2,FALSE)*E145)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F146=\"\",0,VLOOKUP(F146,BDcurrencies,2,FALSE)*E146)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F147=\"\",0,VLOOKUP(F147,BDcurrencies,2,FALSE)*E147)","v":0}]
[{"$f":"A137+1","v":13},null,null,null,"Enter cost of training",null,{"$f":"SUM(G150:G158)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I148=year_costing,G148,0)","v":0},{"$f":"IF(OR(K148=0,J148=0),0,G148/(J148/(POWER((1+BDdisccount_rate),J148))))","v":0},{"$f":"L148*H148","v":0},{"$f":"IF(H148=\"\",0,M148*H148)","v":0}]
[null,{"$f":"IF(B148=\"\",\"\",B148)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D148=0,D148=\"\"),\"\",D148)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F150=\"\",0,VLOOKUP(F150,BDcurrencies,2,FALSE)*C150*D150*E150)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F151=\"\",0,VLOOKUP(F151,BDcurrencies,2,FALSE)*C151*D151*E151)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F152=\"\",0,VLOOKUP(F152,BDcurrencies,2,FALSE)*C152*D152*E152)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F153=\"\",0,VLOOKUP(F153,BDcurrencies,2,FALSE)*C153*D153*E153)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F154=\"\",0,VLOOKUP(F154,BDcurrencies,2,FALSE)*C154*D154*E154)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F155=\"\",0,VLOOKUP(F155,BDcurrencies,2,FALSE)*D155*E155)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F156=\"\",0,VLOOKUP(F156,BDcurrencies,2,FALSE)*E156)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F157=\"\",0,VLOOKUP(F157,BDcurrencies,2,FALSE)*E157)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F158=\"\",0,VLOOKUP(F158,BDcurrencies,2,FALSE)*E158)","v":0}]
[{"$f":"A148+1","v":14},null,null,null,"Enter cost of training",null,{"$f":"SUM(G161:G169)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I159=year_costing,G159,0)","v":0},{"$f":"IF(OR(K159=0,J159=0),0,G159/(J159/(POWER((1+BDdisccount_rate),J159))))","v":0},{"$f":"L159*H159","v":0},{"$f":"IF(H159=\"\",0,M159*H159)","v":0}]
[null,{"$f":"IF(B159=\"\",\"\",B159)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D159=0,D159=\"\"),\"\",D159)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F161=\"\",0,VLOOKUP(F161,BDcurrencies,2,FALSE)*C161*D161*E161)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F162=\"\",0,VLOOKUP(F162,BDcurrencies,2,FALSE)*C162*D162*E162)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F163=\"\",0,VLOOKUP(F163,BDcurrencies,2,FALSE)*C163*D163*E163)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F164=\"\",0,VLOOKUP(F164,BDcurrencies,2,FALSE)*C164*D164*E164)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F165=\"\",0,VLOOKUP(F165,BDcurrencies,2,FALSE)*C165*D165*E165)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F166=\"\",0,VLOOKUP(F166,BDcurrencies,2,FALSE)*D166*E166)","v":0}]
[null,"Total office materials & other supplies",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$36)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$36)","v":""},{"$f":"IF(F167=\"\",0,VLOOKUP(F167,BDcurrencies,2,FALSE)*E167)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F168=\"\",0,VLOOKUP(F168,BDcurrencies,2,FALSE)*E168)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F169=\"\",0,VLOOKUP(F169,BDcurrencies,2,FALSE)*E169)","v":0}]
[{"$f":"A159+1","v":15},null,null,null,"Enter cost of training",null,{"$f":"SUM(G172:G180)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I170=year_costing,G170,0)","v":0},{"$f":"IF(OR(K170=0,J170=0),0,G170/(J170/(POWER((1+BDdisccount_rate),J170))))","v":0},{"$f":"L170*H170","v":0},{"$f":"IF(H170=\"\",0,M170*H170)","v":0}]
[null,{"$f":"IF(B170=\"\",\"\",B170)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D170=0,D170=\"\"),\"\",D170)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F172=\"\",0,VLOOKUP(F172,BDcurrencies,2,FALSE)*C172*D172*E172)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F173=\"\",0,VLOOKUP(F173,BDcurrencies,2,FALSE)*C173*D173*E173)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F174=\"\",0,VLOOKUP(F174,BDcurrencies,2,FALSE)*C174*D174*E174)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F175=\"\",0,VLOOKUP(F175,BDcurrencies,2,FALSE)*C175*D175*E175)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F176=\"\",0,VLOOKUP(F176,BDcurrencies,2,FALSE)*C176*D176*E176)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F177=\"\",0,VLOOKUP(F177,BDcurrencies,2,FALSE)*D177*E177)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F178=\"\",0,VLOOKUP(F178,BDcurrencies,2,FALSE)*E178)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F179=\"\",0,VLOOKUP(F179,BDcurrencies,2,FALSE)*E179)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F180=\"\",0,VLOOKUP(F180,BDcurrencies,2,FALSE)*E180)","v":0}]
[{"$f":"A170+1","v":16},null,null,null,"Enter cost of training",null,{"$f":"SUM(G183:G191)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I181=year_costing,G181,0)","v":0},{"$f":"IF(OR(K181=0,J181=0),0,G181/(J181/(POWER((1+BDdisccount_rate),J181))))","v":0},{"$f":"L181*H181","v":0},{"$f":"IF(H181=\"\",0,M181*H181)","v":0}]
[null,{"$f":"IF(B181=\"\",\"\",B181)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D181=0,D181=\"\"),\"\",D181)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F183=\"\",0,VLOOKUP(F183,BDcurrencies,2,FALSE)*C183*D183*E183)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F184=\"\",0,VLOOKUP(F184,BDcurrencies,2,FALSE)*C184*D184*E184)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F185=\"\",0,VLOOKUP(F185,BDcurrencies,2,FALSE)*C185*D185*E185)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F186=\"\",0,VLOOKUP(F186,BDcurrencies,2,FALSE)*C186*D186*E186)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F187=\"\",0,VLOOKUP(F187,BDcurrencies,2,FALSE)*C187*D187*E187)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F188=\"\",0,VLOOKUP(F188,BDcurrencies,2,FALSE)*D188*E188)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F189=\"\",0,VLOOKUP(F189,BDcurrencies,2,FALSE)*E189)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F190=\"\",0,VLOOKUP(F190,BDcurrencies,2,FALSE)*E190)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F191=\"\",0,VLOOKUP(F191,BDcurrencies,2,FALSE)*E191)","v":0}]
[{"$f":"A181+1","v":17},null,null,null,"Enter cost of training",null,{"$f":"SUM(G194:G202)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I192=year_costing,G192,0)","v":0},{"$f":"IF(OR(K192=0,J192=0),0,G192/(J192/(POWER((1+BDdisccount_rate),J192))))","v":0},{"$f":"L192*H192","v":0},{"$f":"IF(H192=\"\",0,M192*H192)","v":0}]
[null,{"$f":"IF(B192=\"\",\"\",B192)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D192=0,D192=\"\"),\"\",D192)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F194=\"\",0,VLOOKUP(F194,BDcurrencies,2,FALSE)*C194*D194*E194)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F195=\"\",0,VLOOKUP(F195,BDcurrencies,2,FALSE)*C195*D195*E195)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F196=\"\",0,VLOOKUP(F196,BDcurrencies,2,FALSE)*C196*D196*E196)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F197=\"\",0,VLOOKUP(F197,BDcurrencies,2,FALSE)*C197*D197*E197)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F198=\"\",0,VLOOKUP(F198,BDcurrencies,2,FALSE)*C198*D198*E198)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F199=\"\",0,VLOOKUP(F199,BDcurrencies,2,FALSE)*D199*E199)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F200=\"\",0,VLOOKUP(F200,BDcurrencies,2,FALSE)*E200)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F201=\"\",0,VLOOKUP(F201,BDcurrencies,2,FALSE)*E201)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F202=\"\",0,VLOOKUP(F202,BDcurrencies,2,FALSE)*E202)","v":0}]
[{"$f":"A192+1","v":18},null,null,null,"Enter cost of training",null,{"$f":"SUM(G205:G213)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I203=year_costing,G203,0)","v":0},{"$f":"IF(OR(K203=0,J203=0),0,G203/(J203/(POWER((1+BDdisccount_rate),J203))))","v":0},{"$f":"L203*H203","v":0},{"$f":"IF(H203=\"\",0,M203*H203)","v":0}]
[null,{"$f":"IF(B203=\"\",\"\",B203)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D203=0,D203=\"\"),\"\",D203)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F205=\"\",0,VLOOKUP(F205,BDcurrencies,2,FALSE)*C205*D205*E205)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F206=\"\",0,VLOOKUP(F206,BDcurrencies,2,FALSE)*C206*D206*E206)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F207=\"\",0,VLOOKUP(F207,BDcurrencies,2,FALSE)*C207*D207*E207)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F208=\"\",0,VLOOKUP(F208,BDcurrencies,2,FALSE)*C208*D208*E208)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F209=\"\",0,VLOOKUP(F209,BDcurrencies,2,FALSE)*C209*D209*E209)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F210=\"\",0,VLOOKUP(F210,BDcurrencies,2,FALSE)*D210*E210)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F211=\"\",0,VLOOKUP(F211,BDcurrencies,2,FALSE)*E211)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F212=\"\",0,VLOOKUP(F212,BDcurrencies,2,FALSE)*E212)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F213=\"\",0,VLOOKUP(F213,BDcurrencies,2,FALSE)*E213)","v":0}]
[{"$f":"A203+1","v":19},null,null,null,"Enter cost of training",null,{"$f":"SUM(G216:G224)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I214=year_costing,G214,0)","v":0},{"$f":"IF(OR(K214=0,J214=0),0,G214/(J214/(POWER((1+BDdisccount_rate),J214))))","v":0},{"$f":"L214*H214","v":0},{"$f":"IF(H214=\"\",0,M214*H214)","v":0}]
[null,{"$f":"IF(B214=\"\",\"\",B214)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D214=0,D214=\"\"),\"\",D214)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F216=\"\",0,VLOOKUP(F216,BDcurrencies,2,FALSE)*C216*D216*E216)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F217=\"\",0,VLOOKUP(F217,BDcurrencies,2,FALSE)*C217*D217*E217)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F218=\"\",0,VLOOKUP(F218,BDcurrencies,2,FALSE)*C218*D218*E218)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F219=\"\",0,VLOOKUP(F219,BDcurrencies,2,FALSE)*C219*D219*E219)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F220=\"\",0,VLOOKUP(F220,BDcurrencies,2,FALSE)*C220*D220*E220)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F221=\"\",0,VLOOKUP(F221,BDcurrencies,2,FALSE)*D221*E221)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F222=\"\",0,VLOOKUP(F222,BDcurrencies,2,FALSE)*E222)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F223=\"\",0,VLOOKUP(F223,BDcurrencies,2,FALSE)*E223)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F224=\"\",0,VLOOKUP(F224,BDcurrencies,2,FALSE)*E224)","v":0}]
[{"$f":"A214+1","v":20},null,null,null,"Enter cost of training",null,{"$f":"SUM(G227:G235)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I225=year_costing,G225,0)","v":0},{"$f":"IF(OR(K225=0,J225=0),0,G225/(J225/(POWER((1+BDdisccount_rate),J225))))","v":0},{"$f":"L225*H225","v":0},{"$f":"IF(H225=\"\",0,M225*H225)","v":0}]
[null,{"$f":"IF(B225=\"\",\"\",B225)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D225=0,D225=\"\"),\"\",D225)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F227=\"\",0,VLOOKUP(F227,BDcurrencies,2,FALSE)*C227*D227*E227)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F228=\"\",0,VLOOKUP(F228,BDcurrencies,2,FALSE)*C228*D228*E228)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F229=\"\",0,VLOOKUP(F229,BDcurrencies,2,FALSE)*C229*D229*E229)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F230=\"\",0,VLOOKUP(F230,BDcurrencies,2,FALSE)*C230*D230*E230)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F231=\"\",0,VLOOKUP(F231,BDcurrencies,2,FALSE)*C231*D231*E231)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F232=\"\",0,VLOOKUP(F232,BDcurrencies,2,FALSE)*D232*E232)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F233=\"\",0,VLOOKUP(F233,BDcurrencies,2,FALSE)*E233)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F234=\"\",0,VLOOKUP(F234,BDcurrencies,2,FALSE)*E234)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F235=\"\",0,VLOOKUP(F235,BDcurrencies,2,FALSE)*E235)","v":0}]
[{"$f":"A225+1","v":21},null,null,null,"Enter cost of training",null,{"$f":"SUM(G238:G246)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I236=year_costing,G236,0)","v":0},{"$f":"IF(OR(K236=0,J236=0),0,G236/(J236/(POWER((1+BDdisccount_rate),J236))))","v":0},{"$f":"L236*H236","v":0},{"$f":"IF(H236=\"\",0,M236*H236)","v":0}]
[null,{"$f":"IF(B236=\"\",\"\",B236)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D236=0,D236=\"\"),\"\",D236)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F238=\"\",0,VLOOKUP(F238,BDcurrencies,2,FALSE)*C238*D238*E238)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F239=\"\",0,VLOOKUP(F239,BDcurrencies,2,FALSE)*C239*D239*E239)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F240=\"\",0,VLOOKUP(F240,BDcurrencies,2,FALSE)*C240*D240*E240)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F241=\"\",0,VLOOKUP(F241,BDcurrencies,2,FALSE)*C241*D241*E241)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F242=\"\",0,VLOOKUP(F242,BDcurrencies,2,FALSE)*C242*D242*E242)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F243=\"\",0,VLOOKUP(F243,BDcurrencies,2,FALSE)*D243*E243)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F244=\"\",0,VLOOKUP(F244,BDcurrencies,2,FALSE)*E244)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F245=\"\",0,VLOOKUP(F245,BDcurrencies,2,FALSE)*E245)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F246=\"\",0,VLOOKUP(F246,BDcurrencies,2,FALSE)*E246)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L236,L225,L214,L203,L192,L181,L170,L159,L148,L137,L126,L115,L104,L93,L82,L71,L60,L49,L38,L27,L16)","v":0},{"$f":"SUM(M236,M225,M214,M203,M192,M181,M170,M159,M148,M137,M126,M115,M104,M93,M82,M71,M60,M49,M38,M27,M16)","v":0},{"$f":"SUM(N236,N225,N214,N203,N192,N181,N170,N159,N148,N137,N126,N115,N104,N93,N82,N71,N60,N49,N38,N27,N16)","v":0},{"$f":"SUM(O236,O225,O214,O203,O192,O181,O170,O159,O148,O137,O126,O115,O104,O93,O82,O71,O60,O49,O38,O27,O16)","v":0}]
["START UP WORKSHOPS & MEETINGS"]
[]
["ID","Title of the workshop / meeting","Source of funding","Administrative level",null,null,{"$f":"\"Total meeting cost (\"&currency_main_code&\")\"","v":"Total meeting cost ()"},"% for verbal autopsy","Year of meeting","Useful life of meeting (Years)","Discount rate",{"$f":"\"Total financial cost \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Annualised economic costs \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total Annualised economic costs  ()"},{"$f":"\"Financial costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Financial costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Economic costs to VA  ()"}]
[1,null,null,null,"Enter cost of training",null,{"$f":"SUM(G253:G261)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I251=year_costing,G251,0)","v":0},{"$f":"IF(OR(K251=0,J251=0),0,G251/(J251/(POWER((1+BDdisccount_rate),J251))))","v":0},{"$f":"L251*H251","v":0},{"$f":"IF(H251=\"\",0,M251*H251)","v":0}]
[null,{"$f":"IF(B251=\"\",\"\",B251)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D251=0,D251=\"\"),\"\",D251)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F253=\"\",0,VLOOKUP(F253,BDcurrencies,2,FALSE)*C253*D253*E253)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F259=\"\",0,VLOOKUP(F259,BDcurrencies,2,FALSE)*E259)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F260=\"\",0,VLOOKUP(F260,BDcurrencies,2,FALSE)*E260)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F261=\"\",0,VLOOKUP(F261,BDcurrencies,2,FALSE)*E261)","v":0}]
[{"$f":"A251+1","v":2},null,null,null,"Enter cost of training",null,{"$f":"SUM(G264:G272)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I262=year_costing,G262,0)","v":0},{"$f":"IF(OR(K262=0,J262=0),0,G262/(J262/(POWER((1+BDdisccount_rate),J262))))","v":0},{"$f":"L262*H262","v":0},{"$f":"IF(H262=\"\",0,M262*H262)","v":0}]
[null,{"$f":"IF(B262=\"\",\"\",B262)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D262=0,D262=\"\"),\"\",D262)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F264=\"\",0,VLOOKUP(F264,BDcurrencies,2,FALSE)*C264*D264*E264)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F270=\"\",0,VLOOKUP(F270,BDcurrencies,2,FALSE)*E270)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F271=\"\",0,VLOOKUP(F271,BDcurrencies,2,FALSE)*E271)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F272=\"\",0,VLOOKUP(F272,BDcurrencies,2,FALSE)*E272)","v":0}]
[{"$f":"A262+1","v":3},null,null,null,"Enter cost of training",null,{"$f":"SUM(G275:G283)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I273=year_costing,G273,0)","v":0},{"$f":"IF(OR(K273=0,J273=0),0,G273/(J273/(POWER((1+BDdisccount_rate),J273))))","v":0},{"$f":"L273*H273","v":0},{"$f":"IF(H273=\"\",0,M273*H273)","v":0}]
[null,{"$f":"IF(B273=\"\",\"\",B273)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D273=0,D273=\"\"),\"\",D273)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F275=\"\",0,VLOOKUP(F275,BDcurrencies,2,FALSE)*C275*D275*E275)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F281=\"\",0,VLOOKUP(F281,BDcurrencies,2,FALSE)*E281)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F282=\"\",0,VLOOKUP(F282,BDcurrencies,2,FALSE)*E282)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F283=\"\",0,VLOOKUP(F283,BDcurrencies,2,FALSE)*E283)","v":0}]
[{"$f":"A273+1","v":4},null,null,null,"Enter cost of training",null,{"$f":"SUM(G286:G294)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I284=year_costing,G284,0)","v":0},{"$f":"IF(OR(K284=0,J284=0),0,G284/(J284/(POWER((1+BDdisccount_rate),J284))))","v":0},{"$f":"L284*H284","v":0},{"$f":"IF(H284=\"\",0,M284*H284)","v":0}]
[null,{"$f":"IF(B284=\"\",\"\",B284)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D284=0,D284=\"\"),\"\",D284)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F286=\"\",0,VLOOKUP(F286,BDcurrencies,2,FALSE)*C286*D286*E286)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F292=\"\",0,VLOOKUP(F292,BDcurrencies,2,FALSE)*E292)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F293=\"\",0,VLOOKUP(F293,BDcurrencies,2,FALSE)*E293)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F294=\"\",0,VLOOKUP(F294,BDcurrencies,2,FALSE)*E294)","v":0}]
[{"$f":"A284+1","v":5},null,null,null,"Enter cost of training",null,{"$f":"SUM(G297:G305)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I295=year_costing,G295,0)","v":0},{"$f":"IF(OR(K295=0,J295=0),0,G295/(J295/(POWER((1+BDdisccount_rate),J295))))","v":0},{"$f":"L295*H295","v":0},{"$f":"IF(H295=\"\",0,M295*H295)","v":0}]
[null,{"$f":"IF(B295=\"\",\"\",B295)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D295=0,D295=\"\"),\"\",D295)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F297=\"\",0,VLOOKUP(F297,BDcurrencies,2,FALSE)*C297*D297*E297)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F303=\"\",0,VLOOKUP(F303,BDcurrencies,2,FALSE)*E303)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F304=\"\",0,VLOOKUP(F304,BDcurrencies,2,FALSE)*E304)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F305=\"\",0,VLOOKUP(F305,BDcurrencies,2,FALSE)*E305)","v":0}]
[{"$f":"A295+1","v":6},null,null,null,"Enter cost of training",null,{"$f":"SUM(G308:G316)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I306=year_costing,G306,0)","v":0},{"$f":"IF(OR(K306=0,J306=0),0,G306/(J306/(POWER((1+BDdisccount_rate),J306))))","v":0},{"$f":"L306*H306","v":0},{"$f":"IF(H306=\"\",0,M306*H306)","v":0}]
[null,{"$f":"IF(B306=\"\",\"\",B306)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D306=0,D306=\"\"),\"\",D306)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F308=\"\",0,VLOOKUP(F308,BDcurrencies,2,FALSE)*C308*D308*E308)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F314=\"\",0,VLOOKUP(F314,BDcurrencies,2,FALSE)*E314)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F315=\"\",0,VLOOKUP(F315,BDcurrencies,2,FALSE)*E315)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F316=\"\",0,VLOOKUP(F316,BDcurrencies,2,FALSE)*E316)","v":0}]
[{"$f":"A306+1","v":7},null,null,null,"Enter cost of training",null,{"$f":"SUM(G319:G327)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I317=year_costing,G317,0)","v":0},{"$f":"IF(OR(K317=0,J317=0),0,G317/(J317/(POWER((1+BDdisccount_rate),J317))))","v":0},{"$f":"L317*H317","v":0},{"$f":"IF(H317=\"\",0,M317*H317)","v":0}]
[null,{"$f":"IF(B317=\"\",\"\",B317)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D317=0,D317=\"\"),\"\",D317)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F319=\"\",0,VLOOKUP(F319,BDcurrencies,2,FALSE)*C319*D319*E319)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F320=\"\",0,VLOOKUP(F320,BDcurrencies,2,FALSE)*C320*D320*E320)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F321=\"\",0,VLOOKUP(F321,BDcurrencies,2,FALSE)*C321*D321*E321)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F322=\"\",0,VLOOKUP(F322,BDcurrencies,2,FALSE)*C322*D322*E322)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F323=\"\",0,VLOOKUP(F323,BDcurrencies,2,FALSE)*C323*D323*E323)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F324=\"\",0,VLOOKUP(F324,BDcurrencies,2,FALSE)*D324*E324)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F325=\"\",0,VLOOKUP(F325,BDcurrencies,2,FALSE)*E325)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F326=\"\",0,VLOOKUP(F326,BDcurrencies,2,FALSE)*E326)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F327=\"\",0,VLOOKUP(F327,BDcurrencies,2,FALSE)*E327)","v":0}]
[{"$f":"A317+1","v":8},null,null,null,"Enter cost of training",null,{"$f":"SUM(G330:G338)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I328=year_costing,G328,0)","v":0},{"$f":"IF(OR(K328=0,J328=0),0,G328/(J328/(POWER((1+BDdisccount_rate),J328))))","v":0},{"$f":"L328*H328","v":0},{"$f":"IF(H328=\"\",0,M328*H328)","v":0}]
[null,{"$f":"IF(B328=\"\",\"\",B328)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D328=0,D328=\"\"),\"\",D328)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F330=\"\",0,VLOOKUP(F330,BDcurrencies,2,FALSE)*C330*D330*E330)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F331=\"\",0,VLOOKUP(F331,BDcurrencies,2,FALSE)*C331*D331*E331)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F332=\"\",0,VLOOKUP(F332,BDcurrencies,2,FALSE)*C332*D332*E332)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F333=\"\",0,VLOOKUP(F333,BDcurrencies,2,FALSE)*C333*D333*E333)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F334=\"\",0,VLOOKUP(F334,BDcurrencies,2,FALSE)*C334*D334*E334)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F335=\"\",0,VLOOKUP(F335,BDcurrencies,2,FALSE)*D335*E335)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F336=\"\",0,VLOOKUP(F336,BDcurrencies,2,FALSE)*E336)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F337=\"\",0,VLOOKUP(F337,BDcurrencies,2,FALSE)*E337)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F338=\"\",0,VLOOKUP(F338,BDcurrencies,2,FALSE)*E338)","v":0}]
[{"$f":"A328+1","v":9},null,null,null,"Enter cost of training",null,{"$f":"SUM(G341:G349)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I339=year_costing,G339,0)","v":0},{"$f":"IF(OR(K339=0,J339=0),0,G339/(J339/(POWER((1+BDdisccount_rate),J339))))","v":0},{"$f":"L339*H339","v":0},{"$f":"IF(H339=\"\",0,M339*H339)","v":0}]
[null,{"$f":"IF(B339=\"\",\"\",B339)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D339=0,D339=\"\"),\"\",D339)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F341=\"\",0,VLOOKUP(F341,BDcurrencies,2,FALSE)*C341*D341*E341)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F342=\"\",0,VLOOKUP(F342,BDcurrencies,2,FALSE)*C342*D342*E342)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F343=\"\",0,VLOOKUP(F343,BDcurrencies,2,FALSE)*C343*D343*E343)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F344=\"\",0,VLOOKUP(F344,BDcurrencies,2,FALSE)*C344*D344*E344)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F345=\"\",0,VLOOKUP(F345,BDcurrencies,2,FALSE)*C345*D345*E345)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F346=\"\",0,VLOOKUP(F346,BDcurrencies,2,FALSE)*D346*E346)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F347=\"\",0,VLOOKUP(F347,BDcurrencies,2,FALSE)*E347)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F348=\"\",0,VLOOKUP(F348,BDcurrencies,2,FALSE)*E348)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F349=\"\",0,VLOOKUP(F349,BDcurrencies,2,FALSE)*E349)","v":0}]
[{"$f":"A339+1","v":10},null,null,null,"Enter cost of training",null,{"$f":"SUM(G352:G360)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I350=year_costing,G350,0)","v":0},{"$f":"IF(OR(K350=0,J350=0),0,G350/(J350/(POWER((1+BDdisccount_rate),J350))))","v":0},{"$f":"L350*H350","v":0},{"$f":"IF(H350=\"\",0,M350*H350)","v":0}]
[null,{"$f":"IF(B350=\"\",\"\",B350)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D350=0,D350=\"\"),\"\",D350)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F352=\"\",0,VLOOKUP(F352,BDcurrencies,2,FALSE)*C352*D352*E352)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F353=\"\",0,VLOOKUP(F353,BDcurrencies,2,FALSE)*C353*D353*E353)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F354=\"\",0,VLOOKUP(F354,BDcurrencies,2,FALSE)*C354*D354*E354)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F355=\"\",0,VLOOKUP(F355,BDcurrencies,2,FALSE)*C355*D355*E355)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F356=\"\",0,VLOOKUP(F356,BDcurrencies,2,FALSE)*C356*D356*E356)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F357=\"\",0,VLOOKUP(F357,BDcurrencies,2,FALSE)*D357*E357)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F358=\"\",0,VLOOKUP(F358,BDcurrencies,2,FALSE)*E358)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F359=\"\",0,VLOOKUP(F359,BDcurrencies,2,FALSE)*E359)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F360=\"\",0,VLOOKUP(F360,BDcurrencies,2,FALSE)*E360)","v":0}]
[{"$f":"A350+1","v":11},null,null,null,"Enter cost of training",null,{"$f":"SUM(G363:G371)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I361=year_costing,G361,0)","v":0},{"$f":"IF(OR(K361=0,J361=0),0,G361/(J361/(POWER((1+BDdisccount_rate),J361))))","v":0},{"$f":"L361*H361","v":0},{"$f":"IF(H361=\"\",0,M361*H361)","v":0}]
[null,{"$f":"IF(B361=\"\",\"\",B361)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D361=0,D361=\"\"),\"\",D361)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F363=\"\",0,VLOOKUP(F363,BDcurrencies,2,FALSE)*C363*D363*E363)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F364=\"\",0,VLOOKUP(F364,BDcurrencies,2,FALSE)*C364*D364*E364)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F365=\"\",0,VLOOKUP(F365,BDcurrencies,2,FALSE)*C365*D365*E365)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F366=\"\",0,VLOOKUP(F366,BDcurrencies,2,FALSE)*C366*D366*E366)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F367=\"\",0,VLOOKUP(F367,BDcurrencies,2,FALSE)*C367*D367*E367)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F368=\"\",0,VLOOKUP(F368,BDcurrencies,2,FALSE)*D368*E368)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F369=\"\",0,VLOOKUP(F369,BDcurrencies,2,FALSE)*E369)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F370=\"\",0,VLOOKUP(F370,BDcurrencies,2,FALSE)*E370)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F371=\"\",0,VLOOKUP(F371,BDcurrencies,2,FALSE)*E371)","v":0}]
[{"$f":"A361+1","v":12},null,null,null,"Enter cost of training",null,{"$f":"SUM(G374:G382)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I372=year_costing,G372,0)","v":0},{"$f":"IF(OR(K372=0,J372=0),0,G372/(J372/(POWER((1+BDdisccount_rate),J372))))","v":0},{"$f":"L372*H372","v":0},{"$f":"IF(H372=\"\",0,M372*H372)","v":0}]
[null,{"$f":"IF(B372=\"\",\"\",B372)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D372=0,D372=\"\"),\"\",D372)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F374=\"\",0,VLOOKUP(F374,BDcurrencies,2,FALSE)*C374*D374*E374)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F375=\"\",0,VLOOKUP(F375,BDcurrencies,2,FALSE)*C375*D375*E375)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F376=\"\",0,VLOOKUP(F376,BDcurrencies,2,FALSE)*C376*D376*E376)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F377=\"\",0,VLOOKUP(F377,BDcurrencies,2,FALSE)*C377*D377*E377)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F378=\"\",0,VLOOKUP(F378,BDcurrencies,2,FALSE)*C378*D378*E378)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F379=\"\",0,VLOOKUP(F379,BDcurrencies,2,FALSE)*D379*E379)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F380=\"\",0,VLOOKUP(F380,BDcurrencies,2,FALSE)*E380)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F381=\"\",0,VLOOKUP(F381,BDcurrencies,2,FALSE)*E381)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F382=\"\",0,VLOOKUP(F382,BDcurrencies,2,FALSE)*E382)","v":0}]
[{"$f":"A372+1","v":13},null,null,null,"Enter cost of training",null,{"$f":"SUM(G385:G393)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I383=year_costing,G383,0)","v":0},{"$f":"IF(OR(K383=0,J383=0),0,G383/(J383/(POWER((1+BDdisccount_rate),J383))))","v":0},{"$f":"L383*H383","v":0},{"$f":"IF(H383=\"\",0,M383*H383)","v":0}]
[null,{"$f":"IF(B383=\"\",\"\",B383)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D383=0,D383=\"\"),\"\",D383)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F385=\"\",0,VLOOKUP(F385,BDcurrencies,2,FALSE)*C385*D385*E385)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F386=\"\",0,VLOOKUP(F386,BDcurrencies,2,FALSE)*C386*D386*E386)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F387=\"\",0,VLOOKUP(F387,BDcurrencies,2,FALSE)*C387*D387*E387)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F388=\"\",0,VLOOKUP(F388,BDcurrencies,2,FALSE)*C388*D388*E388)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F389=\"\",0,VLOOKUP(F389,BDcurrencies,2,FALSE)*C389*D389*E389)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F390=\"\",0,VLOOKUP(F390,BDcurrencies,2,FALSE)*D390*E390)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F391=\"\",0,VLOOKUP(F391,BDcurrencies,2,FALSE)*E391)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F392=\"\",0,VLOOKUP(F392,BDcurrencies,2,FALSE)*E392)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F393=\"\",0,VLOOKUP(F393,BDcurrencies,2,FALSE)*E393)","v":0}]
[{"$f":"A383+1","v":14},null,null,null,"Enter cost of training",null,{"$f":"SUM(G396:G404)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I394=year_costing,G394,0)","v":0},{"$f":"IF(OR(K394=0,J394=0),0,G394/(J394/(POWER((1+BDdisccount_rate),J394))))","v":0},{"$f":"L394*H394","v":0},{"$f":"IF(H394=\"\",0,M394*H394)","v":0}]
[null,{"$f":"IF(B394=\"\",\"\",B394)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D394=0,D394=\"\"),\"\",D394)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F396=\"\",0,VLOOKUP(F396,BDcurrencies,2,FALSE)*C396*D396*E396)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F397=\"\",0,VLOOKUP(F397,BDcurrencies,2,FALSE)*C397*D397*E397)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F398=\"\",0,VLOOKUP(F398,BDcurrencies,2,FALSE)*C398*D398*E398)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F399=\"\",0,VLOOKUP(F399,BDcurrencies,2,FALSE)*C399*D399*E399)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F400=\"\",0,VLOOKUP(F400,BDcurrencies,2,FALSE)*C400*D400*E400)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F401=\"\",0,VLOOKUP(F401,BDcurrencies,2,FALSE)*D401*E401)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F402=\"\",0,VLOOKUP(F402,BDcurrencies,2,FALSE)*E402)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F403=\"\",0,VLOOKUP(F403,BDcurrencies,2,FALSE)*E403)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F404=\"\",0,VLOOKUP(F404,BDcurrencies,2,FALSE)*E404)","v":0}]
[{"$f":"A394+1","v":15},null,null,null,"Enter cost of training",null,{"$f":"SUM(G407:G415)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I405=year_costing,G405,0)","v":0},{"$f":"IF(OR(K405=0,J405=0),0,G405/(J405/(POWER((1+BDdisccount_rate),J405))))","v":0},{"$f":"L405*H405","v":0},{"$f":"IF(H405=\"\",0,M405*H405)","v":0}]
[null,{"$f":"IF(B405=\"\",\"\",B405)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D405=0,D405=\"\"),\"\",D405)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F407=\"\",0,VLOOKUP(F407,BDcurrencies,2,FALSE)*C407*D407*E407)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F408=\"\",0,VLOOKUP(F408,BDcurrencies,2,FALSE)*C408*D408*E408)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F409=\"\",0,VLOOKUP(F409,BDcurrencies,2,FALSE)*C409*D409*E409)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F410=\"\",0,VLOOKUP(F410,BDcurrencies,2,FALSE)*C410*D410*E410)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F411=\"\",0,VLOOKUP(F411,BDcurrencies,2,FALSE)*C411*D411*E411)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F412=\"\",0,VLOOKUP(F412,BDcurrencies,2,FALSE)*D412*E412)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F413=\"\",0,VLOOKUP(F413,BDcurrencies,2,FALSE)*E413)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F414=\"\",0,VLOOKUP(F414,BDcurrencies,2,FALSE)*E414)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F415=\"\",0,VLOOKUP(F415,BDcurrencies,2,FALSE)*E415)","v":0}]
[{"$f":"A405+1","v":16},null,null,null,"Enter cost of training",null,{"$f":"SUM(G418:G426)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I416=year_costing,G416,0)","v":0},{"$f":"IF(OR(K416=0,J416=0),0,G416/(J416/(POWER((1+BDdisccount_rate),J416))))","v":0},{"$f":"L416*H416","v":0},{"$f":"IF(H416=\"\",0,M416*H416)","v":0}]
[null,{"$f":"IF(B416=\"\",\"\",B416)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D416=0,D416=\"\"),\"\",D416)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F418=\"\",0,VLOOKUP(F418,BDcurrencies,2,FALSE)*C418*D418*E418)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F419=\"\",0,VLOOKUP(F419,BDcurrencies,2,FALSE)*C419*D419*E419)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F420=\"\",0,VLOOKUP(F420,BDcurrencies,2,FALSE)*C420*D420*E420)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F421=\"\",0,VLOOKUP(F421,BDcurrencies,2,FALSE)*C421*D421*E421)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F422=\"\",0,VLOOKUP(F422,BDcurrencies,2,FALSE)*C422*D422*E422)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F423=\"\",0,VLOOKUP(F423,BDcurrencies,2,FALSE)*D423*E423)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F424=\"\",0,VLOOKUP(F424,BDcurrencies,2,FALSE)*E424)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F425=\"\",0,VLOOKUP(F425,BDcurrencies,2,FALSE)*E425)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F426=\"\",0,VLOOKUP(F426,BDcurrencies,2,FALSE)*E426)","v":0}]
[{"$f":"A416+1","v":17},null,null,null,"Enter cost of training",null,{"$f":"SUM(G429:G437)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I427=year_costing,G427,0)","v":0},{"$f":"IF(OR(K427=0,J427=0),0,G427/(J427/(POWER((1+BDdisccount_rate),J427))))","v":0},{"$f":"L427*H427","v":0},{"$f":"IF(H427=\"\",0,M427*H427)","v":0}]
[null,{"$f":"IF(B427=\"\",\"\",B427)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D427=0,D427=\"\"),\"\",D427)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F429=\"\",0,VLOOKUP(F429,BDcurrencies,2,FALSE)*C429*D429*E429)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F430=\"\",0,VLOOKUP(F430,BDcurrencies,2,FALSE)*C430*D430*E430)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F431=\"\",0,VLOOKUP(F431,BDcurrencies,2,FALSE)*C431*D431*E431)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F432=\"\",0,VLOOKUP(F432,BDcurrencies,2,FALSE)*C432*D432*E432)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F433=\"\",0,VLOOKUP(F433,BDcurrencies,2,FALSE)*C433*D433*E433)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F434=\"\",0,VLOOKUP(F434,BDcurrencies,2,FALSE)*D434*E434)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F435=\"\",0,VLOOKUP(F435,BDcurrencies,2,FALSE)*E435)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F436=\"\",0,VLOOKUP(F436,BDcurrencies,2,FALSE)*E436)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F437=\"\",0,VLOOKUP(F437,BDcurrencies,2,FALSE)*E437)","v":0}]
[{"$f":"A427+1","v":18},null,null,null,"Enter cost of training",null,{"$f":"SUM(G440:G448)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I438=year_costing,G438,0)","v":0},{"$f":"IF(OR(K438=0,J438=0),0,G438/(J438/(POWER((1+BDdisccount_rate),J438))))","v":0},{"$f":"L438*H438","v":0},{"$f":"IF(H438=\"\",0,M438*H438)","v":0}]
[null,{"$f":"IF(B438=\"\",\"\",B438)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D438=0,D438=\"\"),\"\",D438)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F440=\"\",0,VLOOKUP(F440,BDcurrencies,2,FALSE)*C440*D440*E440)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F441=\"\",0,VLOOKUP(F441,BDcurrencies,2,FALSE)*C441*D441*E441)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F442=\"\",0,VLOOKUP(F442,BDcurrencies,2,FALSE)*C442*D442*E442)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F443=\"\",0,VLOOKUP(F443,BDcurrencies,2,FALSE)*C443*D443*E443)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F444=\"\",0,VLOOKUP(F444,BDcurrencies,2,FALSE)*C444*D444*E444)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F445=\"\",0,VLOOKUP(F445,BDcurrencies,2,FALSE)*D445*E445)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F446=\"\",0,VLOOKUP(F446,BDcurrencies,2,FALSE)*E446)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F447=\"\",0,VLOOKUP(F447,BDcurrencies,2,FALSE)*E447)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F448=\"\",0,VLOOKUP(F448,BDcurrencies,2,FALSE)*E448)","v":0}]
[{"$f":"A438+1","v":19},null,null,null,"Enter cost of training",null,{"$f":"SUM(G451:G459)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I449=year_costing,G449,0)","v":0},{"$f":"IF(OR(K449=0,J449=0),0,G449/(J449/(POWER((1+BDdisccount_rate),J449))))","v":0},{"$f":"L449*H449","v":0},{"$f":"IF(H449=\"\",0,M449*H449)","v":0}]
[null,{"$f":"IF(B449=\"\",\"\",B449)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D449=0,D449=\"\"),\"\",D449)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F451=\"\",0,VLOOKUP(F451,BDcurrencies,2,FALSE)*C451*D451*E451)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F452=\"\",0,VLOOKUP(F452,BDcurrencies,2,FALSE)*C452*D452*E452)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F453=\"\",0,VLOOKUP(F453,BDcurrencies,2,FALSE)*C453*D453*E453)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F454=\"\",0,VLOOKUP(F454,BDcurrencies,2,FALSE)*C454*D454*E454)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F455=\"\",0,VLOOKUP(F455,BDcurrencies,2,FALSE)*C455*D455*E455)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F456=\"\",0,VLOOKUP(F456,BDcurrencies,2,FALSE)*D456*E456)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F457=\"\",0,VLOOKUP(F457,BDcurrencies,2,FALSE)*E457)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F458=\"\",0,VLOOKUP(F458,BDcurrencies,2,FALSE)*E458)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F459=\"\",0,VLOOKUP(F459,BDcurrencies,2,FALSE)*E459)","v":0}]
[{"$f":"A449+1","v":20},null,null,null,"Enter cost of training",null,{"$f":"SUM(G462:G470)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I460=year_costing,G460,0)","v":0},{"$f":"IF(OR(K460=0,J460=0),0,G460/(J460/(POWER((1+BDdisccount_rate),J460))))","v":0},{"$f":"L460*H460","v":0},{"$f":"IF(H460=\"\",0,M460*H460)","v":0}]
[null,{"$f":"IF(B460=\"\",\"\",B460)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D460=0,D460=\"\"),\"\",D460)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F462=\"\",0,VLOOKUP(F462,BDcurrencies,2,FALSE)*C462*D462*E462)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F463=\"\",0,VLOOKUP(F463,BDcurrencies,2,FALSE)*C463*D463*E463)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F464=\"\",0,VLOOKUP(F464,BDcurrencies,2,FALSE)*C464*D464*E464)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F465=\"\",0,VLOOKUP(F465,BDcurrencies,2,FALSE)*C465*D465*E465)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F466=\"\",0,VLOOKUP(F466,BDcurrencies,2,FALSE)*C466*D466*E466)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F467=\"\",0,VLOOKUP(F467,BDcurrencies,2,FALSE)*D467*E467)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F468=\"\",0,VLOOKUP(F468,BDcurrencies,2,FALSE)*E468)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F469=\"\",0,VLOOKUP(F469,BDcurrencies,2,FALSE)*E469)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F470=\"\",0,VLOOKUP(F470,BDcurrencies,2,FALSE)*E470)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L460,L449,L438,L427,L416,L405,L394,L383,L372,L361,L350,L339,L328,L317,L306,L295,L284,L273,L262,L251)","v":0},{"$f":"SUM(M460,M449,M438,M427,M416,M405,M394,M383,M372,M361,M350,M339,M328,M317,M306,M295,M284,M273,M262,M251)","v":0},{"$f":"SUM(N460,N449,N438,N427,N416,N405,N394,N383,N372,N361,N350,N339,N328,N317,N306,N295,N284,N273,N262,N251)","v":0},{"$f":"SUM(O460,O449,O438,O427,O416,O405,O394,O383,O372,O361,O350,O339,O328,O317,O306,O295,O284,O273,O262,O251)","v":0}]
[]
["OTHER START UP COST"]
[]
["ID","Title of the workshop / meeting","Source of funding","Administrative level","Total annual costs","Currency",{"$f":"\"Total annual cost (\"&currency_main_code&\")\"","v":"Total annual cost ()"},"% for verbal autopsy","Year of expense","Useful life (Years)","Discount rate",{"$f":"\"Total financial cost \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Annualised economic costs \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total Annualised economic costs  ()"},{"$f":"\"Financial costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Financial costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Economic costs to VA  ()"}]
[1,null,null,null,null,null,{"$f":"IF(OR(F476=\"\",F476=\"SELECT\"),0,VLOOKUP(F476,BDcurrencies,2,FALSE)*E476)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"G476","v":0},{"$f":"IF(OR(K476=0,J476=0),0,G476/(J476/(POWER((1+BDdisccount_rate),J476))))","v":0},{"$f":"IF(I476=year_costing,L476*H476,0)","v":0},{"$f":"IF(H476=\"\",0,M476*H476)","v":0}]
[2,null,null,null,null,null,0,null,null,null,0,{"$f":"G477","v":0},0,0,{"$f":"IF(H477=\"\",0,M477*H477)","v":0}]
[3,null,null,null,null,null,0,null,null,null,0,0,0,0,{"$f":"IF(H478=\"\",0,M478*H478)","v":0}]
[4,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[5,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[6,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[7,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[8,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[9,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[10,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[11,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[12,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[13,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[14,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[15,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[16,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[17,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[18,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[19,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[20,null,null,null,null,null,0,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L476:L495)","v":0},{"$f":"SUM(M476:M495)","v":0},{"$f":"SUM(N476:N495)","v":0},{"$f":"SUM(O476:O495)","v":0}]

{"sheet":"BDGovernance","index":10,"n_rows":261,"n_cols":15,"rows_kept":261,"cut":false,"hidden":false,"merged":[[427,4,427,5],[438,4,438,5],[449,4,449,5],[361,4,361,5],[372,4,372,5],[383,4,383,5],[394,4,394,5],[405,4,405,5],[416,4,416,5],[350,4,350,5],[213,4,213,5],[224,4,224,5],[235,4,235,5],[262,4,262,5],[273,4,273,5],[284,4,284,5],[295,4,295,5],[306,4,306,5],[317,4,317,5],[328,4,328,5],[339,4,339,5],[202,4,202,5],[81,4,81,5],[92,4,92,5],[103,4,103,5],[114,4,114,5],[125,4,125,5],[136,4,136,5],[147,4,147,5],[158,4,158,5],[169,4,169,5],[180,4,180,5],[191,4,191,5],[70,4,70,5],[15,4,15,5],[26,4,26,5],[37,4,37,5],[48,4,48,5],[59,4,59,5]]}
[]
[]
[]
[]
[]
[null,null,"Financial Costs to VA","Economic costs to VA"]
[null,"Governance workshops and meetings",{"$f":"N236","v":0},{"$f":"O236","v":0}]
[null,"Other governance cost",{"$f":"N261","v":0},{"$f":"O261","v":0}]
[null,"TOTAL",{"$f":"SUM(C7:C8)","v":0},{"$f":"SUM(D7:D8)","v":0}]
[null,{"$f":"\"TOTAL per \"&BDAdminlevel5","v":"TOTAL per "},{"$f":"BDRes_PerDonor!B23","v":0},{"$f":"BDRes_PerDonor!C23","v":0}]
[]
[]
["GOVERNANCE WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["ID","Title of the workshop / meeting","Source of funding","Administrative level",null,null,{"$f":"\"Total meeting cost (\"&BDcurrency_main_code&\")\"","v":"Total meeting cost ()"},"% for verbal autopsy","Year of meeting","Useful life of meeting (Years)","Discount rate",{"$f":"\"Total financial cost \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Annualised economic costs \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total Annualised economic costs  ()"},{"$f":"\"Financial costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Financial costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Economic costs to VA  ()"}]
[1,null,null,null,"Enter cost of training",null,{"$f":"SUM(G18:G26)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I16=year_costing,G16,0)","v":0},{"$f":"IF(OR(K16=0,J16=0),0,G16/(J16/(POWER((1+BDdisccount_rate),J16))))","v":0},{"$f":"L16*H16","v":0},{"$f":"IF(H16=\"\",0,M16*H16)","v":0}]
[null,{"$f":"IF(B16=\"\",\"\",B16)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D16=\"\",\"\",D16)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F18=\"\",0,VLOOKUP(F18,BDcurrencies,2,FALSE)*C18*D18*E18)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F24=\"\",0,VLOOKUP(F24,BDcurrencies,2,FALSE)*E24)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F25=\"\",0,VLOOKUP(F25,BDcurrencies,2,FALSE)*E25)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F26=\"\",0,VLOOKUP(F26,BDcurrencies,2,FALSE)*E26)","v":0}]
[{"$f":"A16+1","v":2},null,null,null,"Enter cost of training",null,{"$f":"SUM(G29:G37)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I27=year_costing,G27,0)","v":0},{"$f":"IF(OR(K27=0,J27=0),0,G27/(J27/(POWER((1+BDdisccount_rate),J27))))","v":0},{"$f":"L27*H27","v":0},{"$f":"IF(H27=\"\",0,M27*H27)","v":0}]
[null,{"$f":"IF(B27=\"\",\"\",B27)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D27=\"\",\"\",D27)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F29=\"\",0,VLOOKUP(F29,BDcurrencies,2,FALSE)*C29*D29*E29)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F30=\"\",0,VLOOKUP(F30,BDcurrencies,2,FALSE)*C30*D30*E30)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F31=\"\",0,VLOOKUP(F31,BDcurrencies,2,FALSE)*C31*D31*E31)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F32=\"\",0,VLOOKUP(F32,BDcurrencies,2,FALSE)*C32*D32*E32)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F33=\"\",0,VLOOKUP(F33,BDcurrencies,2,FALSE)*C33*D33*E33)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F34=\"\",0,VLOOKUP(F34,BDcurrencies,2,FALSE)*D34*E34)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F35=\"\",0,VLOOKUP(F35,BDcurrencies,2,FALSE)*E35)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F36=\"\",0,VLOOKUP(F36,BDcurrencies,2,FALSE)*E36)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F37=\"\",0,VLOOKUP(F37,BDcurrencies,2,FALSE)*E37)","v":0}]
[{"$f":"A27+1","v":3},null,null,null,"Enter cost of training",null,{"$f":"SUM(G40:G48)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I38=year_costing,G38,0)","v":0},{"$f":"IF(OR(K38=0,J38=0),0,G38/(J38/(POWER((1+BDdisccount_rate),J38))))","v":0},{"$f":"L38*H38","v":0},{"$f":"IF(H38=\"\",0,M38*H38)","v":0}]
[null,{"$f":"IF(B38=\"\",\"\",B38)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D38=\"\",\"\",D38)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F40=\"\",0,VLOOKUP(F40,BDcurrencies,2,FALSE)*C40*D40*E40)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F41=\"\",0,VLOOKUP(F41,BDcurrencies,2,FALSE)*C41*D41*E41)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F42=\"\",0,VLOOKUP(F42,BDcurrencies,2,FALSE)*C42*D42*E42)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F43=\"\",0,VLOOKUP(F43,BDcurrencies,2,FALSE)*C43*D43*E43)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F44=\"\",0,VLOOKUP(F44,BDcurrencies,2,FALSE)*C44*D44*E44)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F45=\"\",0,VLOOKUP(F45,BDcurrencies,2,FALSE)*D45*E45)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F46=\"\",0,VLOOKUP(F46,BDcurrencies,2,FALSE)*E46)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F47=\"\",0,VLOOKUP(F47,BDcurrencies,2,FALSE)*E47)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F48=\"\",0,VLOOKUP(F48,BDcurrencies,2,FALSE)*E48)","v":0}]
[{"$f":"A38+1","v":4},null,null,null,"Enter cost of training",null,{"$f":"SUM(G51:G59)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I49=year_costing,G49,0)","v":0},{"$f":"IF(OR(K49=0,J49=0),0,G49/(J49/(POWER((1+BDdisccount_rate),J49))))","v":0},{"$f":"L49*H49","v":0},{"$f":"IF(H49=\"\",0,M49*H49)","v":0}]
[null,{"$f":"IF(B49=\"\",\"\",B49)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D49=\"\",\"\",D49)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F51=\"\",0,VLOOKUP(F51,BDcurrencies,2,FALSE)*C51*D51*E51)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F52=\"\",0,VLOOKUP(F52,BDcurrencies,2,FALSE)*C52*D52*E52)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F53=\"\",0,VLOOKUP(F53,BDcurrencies,2,FALSE)*C53*D53*E53)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F54=\"\",0,VLOOKUP(F54,BDcurrencies,2,FALSE)*C54*D54*E54)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F55=\"\",0,VLOOKUP(F55,BDcurrencies,2,FALSE)*C55*D55*E55)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F56=\"\",0,VLOOKUP(F56,BDcurrencies,2,FALSE)*D56*E56)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F57=\"\",0,VLOOKUP(F57,BDcurrencies,2,FALSE)*E57)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F58=\"\",0,VLOOKUP(F58,BDcurrencies,2,FALSE)*E58)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F59=\"\",0,VLOOKUP(F59,BDcurrencies,2,FALSE)*E59)","v":0}]
[{"$f":"A49+1","v":5},null,null,null,"Enter cost of training",null,{"$f":"SUM(G62:G70)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I60=year_costing,G60,0)","v":0},{"$f":"IF(OR(K60=0,J60=0),0,G60/(J60/(POWER((1+BDdisccount_rate),J60))))","v":0},{"$f":"L60*H60","v":0},{"$f":"IF(H60=\"\",0,M60*H60)","v":0}]
[null,{"$f":"IF(B60=\"\",\"\",B60)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D60=\"\",\"\",D60)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F62=\"\",0,VLOOKUP(F62,BDcurrencies,2,FALSE)*C62*D62*E62)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F63=\"\",0,VLOOKUP(F63,BDcurrencies,2,FALSE)*C63*D63*E63)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F64=\"\",0,VLOOKUP(F64,BDcurrencies,2,FALSE)*C64*D64*E64)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F65=\"\",0,VLOOKUP(F65,BDcurrencies,2,FALSE)*C65*D65*E65)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F66=\"\",0,VLOOKUP(F66,BDcurrencies,2,FALSE)*C66*D66*E66)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F67=\"\",0,VLOOKUP(F67,BDcurrencies,2,FALSE)*D67*E67)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F68=\"\",0,VLOOKUP(F68,BDcurrencies,2,FALSE)*E68)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F69=\"\",0,VLOOKUP(F69,BDcurrencies,2,FALSE)*E69)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F70=\"\",0,VLOOKUP(F70,BDcurrencies,2,FALSE)*E70)","v":0}]
[{"$f":"A60+1","v":6},null,null,null,"Enter cost of training",null,{"$f":"SUM(G73:G81)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I71=year_costing,G71,0)","v":0},{"$f":"IF(OR(K71=0,J71=0),0,G71/(J71/(POWER((1+BDdisccount_rate),J71))))","v":0},{"$f":"L71*H71","v":0},{"$f":"IF(H71=\"\",0,M71*H71)","v":0}]
[null,{"$f":"IF(B71=\"\",\"\",B71)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D71=\"\",\"\",D71)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F73=\"\",0,VLOOKUP(F73,BDcurrencies,2,FALSE)*C73*D73*E73)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F74=\"\",0,VLOOKUP(F74,BDcurrencies,2,FALSE)*C74*D74*E74)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F75=\"\",0,VLOOKUP(F75,BDcurrencies,2,FALSE)*C75*D75*E75)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F76=\"\",0,VLOOKUP(F76,BDcurrencies,2,FALSE)*C76*D76*E76)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F77=\"\",0,VLOOKUP(F77,BDcurrencies,2,FALSE)*C77*D77*E77)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F78=\"\",0,VLOOKUP(F78,BDcurrencies,2,FALSE)*D78*E78)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F79=\"\",0,VLOOKUP(F79,BDcurrencies,2,FALSE)*E79)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F80=\"\",0,VLOOKUP(F80,BDcurrencies,2,FALSE)*E80)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F81=\"\",0,VLOOKUP(F81,BDcurrencies,2,FALSE)*E81)","v":0}]
[{"$f":"A71+1","v":7},null,null,null,"Enter cost of training",null,{"$f":"SUM(G84:G92)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I82=year_costing,G82,0)","v":0},{"$f":"IF(OR(K82=0,J82=0),0,G82/(J82/(POWER((1+BDdisccount_rate),J82))))","v":0},{"$f":"L82*H82","v":0},{"$f":"IF(H82=\"\",0,M82*H82)","v":0}]
[null,{"$f":"IF(B82=\"\",\"\",B82)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D82=\"\",\"\",D82)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F84=\"\",0,VLOOKUP(F84,BDcurrencies,2,FALSE)*C84*D84*E84)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F85=\"\",0,VLOOKUP(F85,BDcurrencies,2,FALSE)*C85*D85*E85)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F86=\"\",0,VLOOKUP(F86,BDcurrencies,2,FALSE)*C86*D86*E86)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F87=\"\",0,VLOOKUP(F87,BDcurrencies,2,FALSE)*C87*D87*E87)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F88=\"\",0,VLOOKUP(F88,BDcurrencies,2,FALSE)*C88*D88*E88)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F89=\"\",0,VLOOKUP(F89,BDcurrencies,2,FALSE)*D89*E89)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F90=\"\",0,VLOOKUP(F90,BDcurrencies,2,FALSE)*E90)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F91=\"\",0,VLOOKUP(F91,BDcurrencies,2,FALSE)*E91)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F92=\"\",0,VLOOKUP(F92,BDcurrencies,2,FALSE)*E92)","v":0}]
[{"$f":"A82+1","v":8},null,null,null,"Enter cost of training",null,{"$f":"SUM(G95:G103)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I93=year_costing,G93,0)","v":0},{"$f":"IF(OR(K93=0,J93=0),0,G93/(J93/(POWER((1+BDdisccount_rate),J93))))","v":0},{"$f":"L93*H93","v":0},{"$f":"IF(H93=\"\",0,M93*H93)","v":0}]
[null,{"$f":"IF(B93=\"\",\"\",B93)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total"]
[null,"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F95=\"\",0,VLOOKUP(F95,BDcurrencies,2,FALSE)*C95*D95*E95)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F96=\"\",0,VLOOKUP(F96,BDcurrencies,2,FALSE)*C96*D96*E96)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F97=\"\",0,VLOOKUP(F97,BDcurrencies,2,FALSE)*C97*D97*E97)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F98=\"\",0,VLOOKUP(F98,BDcurrencies,2,FALSE)*C98*D98*E98)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F99=\"\",0,VLOOKUP(F99,BDcurrencies,2,FALSE)*C99*D99*E99)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F100=\"\",0,VLOOKUP(F100,BDcurrencies,2,FALSE)*D100*E100)","v":0}]
[null,"Total office materials & other supplies",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$36)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$36)","v":""},{"$f":"IF(F101=\"\",0,VLOOKUP(F101,BDcurrencies,2,FALSE)*E101)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F102=\"\",0,VLOOKUP(F102,BDcurrencies,2,FALSE)*E102)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F103=\"\",0,VLOOKUP(F103,BDcurrencies,2,FALSE)*E103)","v":0}]
[{"$f":"A93+1","v":9},null,null,null,"Enter cost of training",null,{"$f":"SUM(G106:G114)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I104=year_costing,G104,0)","v":0},{"$f":"IF(OR(K104=0,J104=0),0,G104/(J104/(POWER((1+BDdisccount_rate),J104))))","v":0},{"$f":"L104*H104","v":0},{"$f":"IF(H104=\"\",0,M104*H104)","v":0}]
[null,{"$f":"IF(B104=\"\",\"\",B104)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D104=\"\",\"\",D104)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F106=\"\",0,VLOOKUP(F106,BDcurrencies,2,FALSE)*C106*D106*E106)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F107=\"\",0,VLOOKUP(F107,BDcurrencies,2,FALSE)*C107*D107*E107)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F108=\"\",0,VLOOKUP(F108,BDcurrencies,2,FALSE)*C108*D108*E108)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F109=\"\",0,VLOOKUP(F109,BDcurrencies,2,FALSE)*C109*D109*E109)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F110=\"\",0,VLOOKUP(F110,BDcurrencies,2,FALSE)*C110*D110*E110)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F111=\"\",0,VLOOKUP(F111,BDcurrencies,2,FALSE)*D111*E111)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F112=\"\",0,VLOOKUP(F112,BDcurrencies,2,FALSE)*E112)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F113=\"\",0,VLOOKUP(F113,BDcurrencies,2,FALSE)*E113)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F114=\"\",0,VLOOKUP(F114,BDcurrencies,2,FALSE)*E114)","v":0}]
[{"$f":"A104+1","v":10},null,null,null,"Enter cost of training",null,{"$f":"SUM(G117:G125)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I115=year_costing,G115,0)","v":0},{"$f":"IF(OR(K115=0,J115=0),0,G115/(J115/(POWER((1+BDdisccount_rate),J115))))","v":0},{"$f":"L115*H115","v":0},{"$f":"IF(H115=\"\",0,M115*H115)","v":0}]
[null,{"$f":"IF(B115=\"\",\"\",B115)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D115=\"\",\"\",D115)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F117=\"\",0,VLOOKUP(F117,BDcurrencies,2,FALSE)*C117*D117*E117)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F118=\"\",0,VLOOKUP(F118,BDcurrencies,2,FALSE)*C118*D118*E118)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F119=\"\",0,VLOOKUP(F119,BDcurrencies,2,FALSE)*C119*D119*E119)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F120=\"\",0,VLOOKUP(F120,BDcurrencies,2,FALSE)*C120*D120*E120)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F121=\"\",0,VLOOKUP(F121,BDcurrencies,2,FALSE)*C121*D121*E121)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F122=\"\",0,VLOOKUP(F122,BDcurrencies,2,FALSE)*D122*E122)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F123=\"\",0,VLOOKUP(F123,BDcurrencies,2,FALSE)*E123)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F124=\"\",0,VLOOKUP(F124,BDcurrencies,2,FALSE)*E124)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F125=\"\",0,VLOOKUP(F125,BDcurrencies,2,FALSE)*E125)","v":0}]
[{"$f":"A115+1","v":11},null,null,null,"Enter cost of training",null,{"$f":"SUM(G128:G136)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I126=year_costing,G126,0)","v":0},{"$f":"IF(OR(K126=0,J126=0),0,G126/(J126/(POWER((1+BDdisccount_rate),J126))))","v":0},{"$f":"L126*H126","v":0},{"$f":"IF(H126=\"\",0,M126*H126)","v":0}]
[null,{"$f":"IF(B126=\"\",\"\",B126)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D126=\"\",\"\",D126)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F128=\"\",0,VLOOKUP(F128,BDcurrencies,2,FALSE)*C128*D128*E128)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F129=\"\",0,VLOOKUP(F129,BDcurrencies,2,FALSE)*C129*D129*E129)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F130=\"\",0,VLOOKUP(F130,BDcurrencies,2,FALSE)*C130*D130*E130)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F131=\"\",0,VLOOKUP(F131,BDcurrencies,2,FALSE)*C131*D131*E131)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F132=\"\",0,VLOOKUP(F132,BDcurrencies,2,FALSE)*C132*D132*E132)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F133=\"\",0,VLOOKUP(F133,BDcurrencies,2,FALSE)*D133*E133)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F134=\"\",0,VLOOKUP(F134,BDcurrencies,2,FALSE)*E134)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F135=\"\",0,VLOOKUP(F135,BDcurrencies,2,FALSE)*E135)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F136=\"\",0,VLOOKUP(F136,BDcurrencies,2,FALSE)*E136)","v":0}]
[{"$f":"A126+1","v":12},null,null,null,"Enter cost of training",null,{"$f":"SUM(G139:G147)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I137=year_costing,G137,0)","v":0},{"$f":"IF(OR(K137=0,J137=0),0,G137/(J137/(POWER((1+BDdisccount_rate),J137))))","v":0},{"$f":"L137*H137","v":0},{"$f":"IF(H137=\"\",0,M137*H137)","v":0}]
[null,{"$f":"IF(B137=\"\",\"\",B137)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D137=\"\",\"\",D137)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F139=\"\",0,VLOOKUP(F139,BDcurrencies,2,FALSE)*C139*D139*E139)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F140=\"\",0,VLOOKUP(F140,BDcurrencies,2,FALSE)*C140*D140*E140)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F141=\"\",0,VLOOKUP(F141,BDcurrencies,2,FALSE)*C141*D141*E141)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F142=\"\",0,VLOOKUP(F142,BDcurrencies,2,FALSE)*C142*D142*E142)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F143=\"\",0,VLOOKUP(F143,BDcurrencies,2,FALSE)*C143*D143*E143)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F144=\"\",0,VLOOKUP(F144,BDcurrencies,2,FALSE)*D144*E144)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F145=\"\",0,VLOOKUP(F145,BDcurrencies,2,FALSE)*E145)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F146=\"\",0,VLOOKUP(F146,BDcurrencies,2,FALSE)*E146)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F147=\"\",0,VLOOKUP(F147,BDcurrencies,2,FALSE)*E147)","v":0}]
[{"$f":"A137+1","v":13},null,null,null,"Enter cost of training",null,{"$f":"SUM(G150:G158)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I148=year_costing,G148,0)","v":0},{"$f":"IF(OR(K148=0,J148=0),0,G148/(J148/(POWER((1+BDdisccount_rate),J148))))","v":0},{"$f":"L148*H148","v":0},{"$f":"IF(H148=\"\",0,M148*H148)","v":0}]
[null,{"$f":"IF(B148=\"\",\"\",B148)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D148=\"\",\"\",D148)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F150=\"\",0,VLOOKUP(F150,BDcurrencies,2,FALSE)*C150*D150*E150)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F151=\"\",0,VLOOKUP(F151,BDcurrencies,2,FALSE)*C151*D151*E151)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F152=\"\",0,VLOOKUP(F152,BDcurrencies,2,FALSE)*C152*D152*E152)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F153=\"\",0,VLOOKUP(F153,BDcurrencies,2,FALSE)*C153*D153*E153)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F154=\"\",0,VLOOKUP(F154,BDcurrencies,2,FALSE)*C154*D154*E154)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F155=\"\",0,VLOOKUP(F155,BDcurrencies,2,FALSE)*D155*E155)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F156=\"\",0,VLOOKUP(F156,BDcurrencies,2,FALSE)*E156)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F157=\"\",0,VLOOKUP(F157,BDcurrencies,2,FALSE)*E157)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F158=\"\",0,VLOOKUP(F158,BDcurrencies,2,FALSE)*E158)","v":0}]
[{"$f":"A148+1","v":14},null,null,null,"Enter cost of training",null,{"$f":"SUM(G161:G169)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I159=year_costing,G159,0)","v":0},{"$f":"IF(OR(K159=0,J159=0),0,G159/(J159/(POWER((1+BDdisccount_rate),J159))))","v":0},{"$f":"L159*H159","v":0},{"$f":"IF(H159=\"\",0,M159*H159)","v":0}]
[null,{"$f":"IF(B159=\"\",\"\",B159)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D159=\"\",\"\",D159)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F161=\"\",0,VLOOKUP(F161,BDcurrencies,2,FALSE)*C161*D161*E161)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F162=\"\",0,VLOOKUP(F162,BDcurrencies,2,FALSE)*C162*D162*E162)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F163=\"\",0,VLOOKUP(F163,BDcurrencies,2,FALSE)*C163*D163*E163)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F164=\"\",0,VLOOKUP(F164,BDcurrencies,2,FALSE)*C164*D164*E164)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F165=\"\",0,VLOOKUP(F165,BDcurrencies,2,FALSE)*C165*D165*E165)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F166=\"\",0,VLOOKUP(F166,BDcurrencies,2,FALSE)*D166*E166)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F167=\"\",0,VLOOKUP(F167,BDcurrencies,2,FALSE)*E167)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F168=\"\",0,VLOOKUP(F168,BDcurrencies,2,FALSE)*E168)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F169=\"\",0,VLOOKUP(F169,BDcurrencies,2,FALSE)*E169)","v":0}]
[{"$f":"A159+1","v":15},null,null,null,"Enter cost of training",null,{"$f":"SUM(G172:G180)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I170=year_costing,G170,0)","v":0},{"$f":"IF(OR(K170=0,J170=0),0,G170/(J170/(POWER((1+BDdisccount_rate),J170))))","v":0},{"$f":"L170*H170","v":0},{"$f":"IF(H170=\"\",0,M170*H170)","v":0}]
[null,{"$f":"IF(B170=\"\",\"\",B170)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D170=\"\",\"\",D170)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F172=\"\",0,VLOOKUP(F172,BDcurrencies,2,FALSE)*C172*D172*E172)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F173=\"\",0,VLOOKUP(F173,BDcurrencies,2,FALSE)*C173*D173*E173)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F174=\"\",0,VLOOKUP(F174,BDcurrencies,2,FALSE)*C174*D174*E174)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F175=\"\",0,VLOOKUP(F175,BDcurrencies,2,FALSE)*C175*D175*E175)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F176=\"\",0,VLOOKUP(F176,BDcurrencies,2,FALSE)*C176*D176*E176)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F177=\"\",0,VLOOKUP(F177,BDcurrencies,2,FALSE)*D177*E177)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F178=\"\",0,VLOOKUP(F178,BDcurrencies,2,FALSE)*E178)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F179=\"\",0,VLOOKUP(F179,BDcurrencies,2,FALSE)*E179)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F180=\"\",0,VLOOKUP(F180,BDcurrencies,2,FALSE)*E180)","v":0}]
[{"$f":"A170+1","v":16},null,null,null,"Enter cost of training",null,{"$f":"SUM(G183:G191)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I181=year_costing,G181,0)","v":0},{"$f":"IF(OR(K181=0,J181=0),0,G181/(J181/(POWER((1+BDdisccount_rate),J181))))","v":0},{"$f":"L181*H181","v":0},{"$f":"IF(H181=\"\",0,M181*H181)","v":0}]
[null,{"$f":"IF(B181=\"\",\"\",B181)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D181=\"\",\"\",D181)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F183=\"\",0,VLOOKUP(F183,BDcurrencies,2,FALSE)*C183*D183*E183)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F184=\"\",0,VLOOKUP(F184,BDcurrencies,2,FALSE)*C184*D184*E184)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F185=\"\",0,VLOOKUP(F185,BDcurrencies,2,FALSE)*C185*D185*E185)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F186=\"\",0,VLOOKUP(F186,BDcurrencies,2,FALSE)*C186*D186*E186)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F187=\"\",0,VLOOKUP(F187,BDcurrencies,2,FALSE)*C187*D187*E187)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F188=\"\",0,VLOOKUP(F188,BDcurrencies,2,FALSE)*D188*E188)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F189=\"\",0,VLOOKUP(F189,BDcurrencies,2,FALSE)*E189)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F190=\"\",0,VLOOKUP(F190,BDcurrencies,2,FALSE)*E190)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F191=\"\",0,VLOOKUP(F191,BDcurrencies,2,FALSE)*E191)","v":0}]
[{"$f":"A181+1","v":17},null,null,null,"Enter cost of training",null,{"$f":"SUM(G194:G202)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I192=year_costing,G192,0)","v":0},{"$f":"IF(OR(K192=0,J192=0),0,G192/(J192/(POWER((1+BDdisccount_rate),J192))))","v":0},{"$f":"L192*H192","v":0},{"$f":"IF(H192=\"\",0,M192*H192)","v":0}]
[null,{"$f":"IF(B192=\"\",\"\",B192)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D192=\"\",\"\",D192)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F194=\"\",0,VLOOKUP(F194,BDcurrencies,2,FALSE)*C194*D194*E194)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F195=\"\",0,VLOOKUP(F195,BDcurrencies,2,FALSE)*C195*D195*E195)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F196=\"\",0,VLOOKUP(F196,BDcurrencies,2,FALSE)*C196*D196*E196)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F197=\"\",0,VLOOKUP(F197,BDcurrencies,2,FALSE)*C197*D197*E197)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F198=\"\",0,VLOOKUP(F198,BDcurrencies,2,FALSE)*C198*D198*E198)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F199=\"\",0,VLOOKUP(F199,BDcurrencies,2,FALSE)*D199*E199)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F200=\"\",0,VLOOKUP(F200,BDcurrencies,2,FALSE)*E200)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F201=\"\",0,VLOOKUP(F201,BDcurrencies,2,FALSE)*E201)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F202=\"\",0,VLOOKUP(F202,BDcurrencies,2,FALSE)*E202)","v":0}]
[{"$f":"A192+1","v":18},null,null,null,"Enter cost of training",null,{"$f":"SUM(G205:G213)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I203=year_costing,G203,0)","v":0},{"$f":"IF(OR(K203=0,J203=0),0,G203/(J203/(POWER((1+BDdisccount_rate),J203))))","v":0},{"$f":"L203*H203","v":0},{"$f":"IF(H203=\"\",0,M203*H203)","v":0}]
[null,{"$f":"IF(B203=\"\",\"\",B203)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D203=\"\",\"\",D203)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F205=\"\",0,VLOOKUP(F205,BDcurrencies,2,FALSE)*C205*D205*E205)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F206=\"\",0,VLOOKUP(F206,BDcurrencies,2,FALSE)*C206*D206*E206)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F207=\"\",0,VLOOKUP(F207,BDcurrencies,2,FALSE)*C207*D207*E207)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F208=\"\",0,VLOOKUP(F208,BDcurrencies,2,FALSE)*C208*D208*E208)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F209=\"\",0,VLOOKUP(F209,BDcurrencies,2,FALSE)*C209*D209*E209)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F210=\"\",0,VLOOKUP(F210,BDcurrencies,2,FALSE)*D210*E210)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F211=\"\",0,VLOOKUP(F211,BDcurrencies,2,FALSE)*E211)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F212=\"\",0,VLOOKUP(F212,BDcurrencies,2,FALSE)*E212)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F213=\"\",0,VLOOKUP(F213,BDcurrencies,2,FALSE)*E213)","v":0}]
[{"$f":"A203+1","v":19},null,null,null,"Enter cost of training",null,{"$f":"SUM(G216:G224)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I214=year_costing,G214,0)","v":0},{"$f":"IF(OR(K214=0,J214=0),0,G214/(J214/(POWER((1+BDdisccount_rate),J214))))","v":0},{"$f":"L214*H214","v":0},{"$f":"IF(H214=\"\",0,M214*H214)","v":0}]
[null,{"$f":"IF(B214=\"\",\"\",B214)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D214=\"\",\"\",D214)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F216=\"\",0,VLOOKUP(F216,BDcurrencies,2,FALSE)*C216*D216*E216)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F217=\"\",0,VLOOKUP(F217,BDcurrencies,2,FALSE)*C217*D217*E217)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F218=\"\",0,VLOOKUP(F218,BDcurrencies,2,FALSE)*C218*D218*E218)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F219=\"\",0,VLOOKUP(F219,BDcurrencies,2,FALSE)*C219*D219*E219)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F220=\"\",0,VLOOKUP(F220,BDcurrencies,2,FALSE)*C220*D220*E220)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F221=\"\",0,VLOOKUP(F221,BDcurrencies,2,FALSE)*D221*E221)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F222=\"\",0,VLOOKUP(F222,BDcurrencies,2,FALSE)*E222)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F223=\"\",0,VLOOKUP(F223,BDcurrencies,2,FALSE)*E223)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F224=\"\",0,VLOOKUP(F224,BDcurrencies,2,FALSE)*E224)","v":0}]
[{"$f":"A214+1","v":20},null,null,null,"Enter cost of training",null,{"$f":"SUM(G227:G235)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(I225=year_costing,G225,0)","v":0},{"$f":"IF(OR(K225=0,J225=0),0,G225/(J225/(POWER((1+BDdisccount_rate),J225))))","v":0},{"$f":"L225*H225","v":0},{"$f":"IF(H225=\"\",0,M225*H225)","v":0}]
[null,{"$f":"IF(B225=\"\",\"\",B225)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(D225=\"\",\"\",D225)","v":""},"Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(F227=\"\",0,VLOOKUP(F227,BDcurrencies,2,FALSE)*C227*D227*E227)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(F228=\"\",0,VLOOKUP(F228,BDcurrencies,2,FALSE)*C228*D228*E228)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F229=\"\",0,VLOOKUP(F229,BDcurrencies,2,FALSE)*C229*D229*E229)","v":0}]
[null,"Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(F230=\"\",0,VLOOKUP(F230,BDcurrencies,2,FALSE)*C230*D230*E230)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(F231=\"\",0,VLOOKUP(F231,BDcurrencies,2,FALSE)*C231*D231*E231)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F232=\"\",0,VLOOKUP(F232,BDcurrencies,2,FALSE)*D232*E232)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F233=\"\",0,VLOOKUP(F233,BDcurrencies,2,FALSE)*E233)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F234=\"\",0,VLOOKUP(F234,BDcurrencies,2,FALSE)*E234)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F235=\"\",0,VLOOKUP(F235,BDcurrencies,2,FALSE)*E235)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L16:L235)","v":0},{"$f":"SUM(M16:M235)","v":0},{"$f":"SUM(N16:N235)","v":0},{"$f":"SUM(O16:O235)","v":0}]
[]
["OTHER GOVERNANCE COST",null,"(Excluding activities already captured as Start Up cost)"]
[]
["ID","Title of the workshop / meeting","Source of funding","Administrative level",null,"Currency","Total Annual Cost","% for verbal autopsy","Adquisition Year","Useful life (Years)","Discount rate",{"$f":"\"Total financial cost \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Annualised economic costs \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total Annualised economic costs  ()"},{"$f":"\"Financial costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Financial costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Economic costs to VA  ()"}]
[1,null,null,null,null,null,null,null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(OR(F241=\"\",F241=\"SELECT\"),0,IF(I241=year_costing,VLOOKUP(F241,BDcurrencies,2,FALSE)*G241,0))","v":0},{"$f":"IF(OR(K241=0,J241=0),0,G241/(J241/(POWER((1+BDdisccount_rate),J241))))","v":0},{"$f":"IF(I241=year_costing,L241*H241,0)","v":0},{"$f":"IF(H241=\"\",0,M241*H241)","v":0}]
[2,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(F242=\"\",F242=\"SELECT\"),0,IF(I242=year_costing,VLOOKUP(F242,BDcurrencies,2,FALSE)*G242*H242,0))","v":0},0,0,{"$f":"IF(H242=\"\",0,M242*H242)","v":0}]
[3,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(H243=\"\",0,M243*H243)","v":0}]
[4,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[5,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[6,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[7,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[8,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[9,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[10,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[11,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[12,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[13,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[14,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[15,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[16,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[17,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[18,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[19,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[20,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L241:L260)","v":0},{"$f":"SUM(M241:M260)","v":0},{"$f":"SUM(N241:N260)","v":0},{"$f":"SUM(O241:O260)","v":0}]

{"sheet":"BDProgramManag","index":11,"n_rows":135,"n_cols":18,"rows_kept":135,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA"]
["Personnel",{"$f":"L38","v":0},{"$f":"M38","v":0}]
["Communications",{"$f":"I63","v":0},{"$f":"J63","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"I83","v":0},{"$f":"J83","v":0}]
["Equipment",{"$f":"M111","v":0},{"$f":"N111","v":0}]
["Consultants",{"$f":"N135","v":0},{"$f":"O135","v":0}]
["TOTAL",{"$f":"SUM(B8:B12)","v":0},{"$f":"SUM(C8:C12)","v":0}]
[{"$f":"\"TOTAL per \"&BDAdminlevel5","v":"TOTAL per "},{"$f":"BDRes_PerDonor!B25","v":0},{"$f":"BDRes_PerDonor!C25","v":0}]
["PERSONNEL"]
[]
["Position Description (Enter position description for all staff  involved in the VA program management)","Source of Funding","Administrative level","Type of contract","Number in this position","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"\"Total financial cost \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Economic Cost \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Total Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H18=\"\",0,IF(D18=\"Volunteer\",0,VLOOKUP(H18,BDcurrencies,2,FALSE)*E18*(G18+F18)))","v":0},{"$f":"IF(H18=\"\",0,VLOOKUP(H18,BDcurrencies,2,FALSE)*E18*(G18+F18))","v":0},{"$f":"IF(I18=\"\",0,J18*I18)","v":0},{"$f":"IF(I18=\"\",0,K18*I18)","v":0},null,null,null,null,{"$f":"E18*I18","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(I19=\"\",0,J19*I19)","v":0},{"$f":"IF(I19=\"\",0,K19*I19)","v":0},null,null,null,null,{"$f":"E19*I19","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J18:J37)","v":0},{"$f":"SUM(K18:K37)","v":0},{"$f":"SUM(L18:L37)","v":0},{"$f":"SUM(M18:M37)","v":0}]
[]
["COMMUNICATIONS"]
[]
["Item Description","Source of funding","Administrative level","Total annual costs","Currency","% for Verbal Autopsy",{"$f":"\"Total financial cost \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Economic Cost \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Total Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,{"$f":"IF(E43=\"\",0,VLOOKUP(E43,BDcurrencies,2,FALSE)*D43)","v":0},{"$f":"G43","v":0},{"$f":"IF(E43=\"\",0,VLOOKUP(E43,BDcurrencies,2,FALSE)*D43*F43)","v":0},{"$f":"I43","v":0}]
[null,null,null,null,null,null,0,{"$f":"G44","v":0},0,{"$f":"I44","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,"TOTAL",{"$f":"SUM(G43:G62)","v":0},{"$f":"SUM(H43:H62)","v":0},{"$f":"SUM(I43:I62)","v":0},{"$f":"SUM(J43:J62)","v":0}]
[]
["SUPPLIES, UTILITIES, TRANSPORT & OTHER RECURRENT COST"]
[]
["Item Description","Source of Funding","Administrative level","Total annual costs","Currency","% for verbal autopsy ",{"$f":"\"Total financial cost \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Economic Cost \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Total Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,BDcurrencies,2,FALSE)*D68)","v":0},{"$f":"G68","v":0},{"$f":"IF(F68=\"\",0,G68*F68)","v":0},{"$f":"I68","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"I69","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,"TOTAL",{"$f":"SUM(G68:G82)","v":0},{"$f":"SUM(H68:H82)","v":0},{"$f":"SUM(I68:I82)","v":0},{"$f":"SUM(J68:J82)","v":0}]
[]
["EQUIPMENT"]
[]
["Item Description","Source of Funding","Administrative level","Quantity","Replacement value","Currency","Adquisition Year","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"\"Total financial cost \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Annualised Economic Cost \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Total Annualised Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,null,null,{"$f":"BDlifeYR_equipment","v":0},{"$f":"BDdisccount_rate","v":0},{"$f":"IF(F88=\"\",0,IF(G88=year_costing,VLOOKUP(F88,BDcurrencies,2,FALSE)*E88*D88,0))","v":0},{"$f":"IF(OR(BDlifeYR_equipment=0,F88=0),0,(VLOOKUP(F88,BDcurrencies,2,FALSE)*E88*D88)/(I88/(POWER((1+BDdisccount_rate),I88))))","v":0},{"$f":"IF(OR(K88=\"\",H88=\"\"),0,K88*H88)","v":0},{"$f":"H88*L88","v":0}]
[null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(OR(K89=\"\",H89=\"\"),0,K89*H89)","v":0},{"$f":"H89*L89","v":0}]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K88:K110)","v":0},{"$f":"SUM(L88:L110)","v":0},{"$f":"SUM(M88:M110)","v":0},{"$f":"SUM(N88:N110)","v":0}]
[]
["CONSULTANTS"]
[]
["Consultancy description","Source of Funding","Administrative level","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"\"Total financial cost \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Annualised Economic Cost \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Total Annualised Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&BDcurrency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(G116=\"\",0,IF(H116=year_costing,VLOOKUP(G116,BDcurrencies,2,FALSE)*(D116+E116+F116),0))","v":0},{"$f":"IF(OR(H116=0,J116=0,J116=\"\",H116=\"\"),0,(VLOOKUP(G116,BDcurrencies,2,FALSE)*(D116+E116+F116))/(J116/(POWER((1+BDdisccount_rate),J116))))","v":0},{"$f":"L116*I116","v":0},{"$f":"I116*M116","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"L117*I117","v":0},{"$f":"I117*M117","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L116:L134)","v":0},{"$f":"SUM(M116:M134)","v":0},{"$f":"SUM(N116:N134)","v":0},{"$f":"SUM(O116:O134)","v":0}]

{"sheet":"BDSupervision","index":12,"n_rows":362,"n_cols":18,"rows_kept":362,"cut":false,"hidden":false,"merged":[[217,3,217,4],[228,3,228,4],[239,3,239,4],[151,3,151,4],[162,3,162,4],[173,3,173,4],[184,3,184,4],[195,3,195,4],[206,3,206,4],[140,3,140,4],[19,3,19,4],[30,3,30,4],[41,3,41,4],[52,3,52,4],[63,3,63,4],[74,3,74,4],[85,3,85,4],[96,3,96,4],[107,3,107,4],[118,3,118,4],[129,3,129,4]]}
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA"]
["Supervision workshops & meetings",{"$f":"L240","v":0},{"$f":"M240","v":0}]
["Personnel",{"$f":"L265","v":0},{"$f":"M265","v":0}]
["Communications",{"$f":"I290","v":0},{"$f":"J290","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"I310","v":0},{"$f":"J310","v":0}]
["Equipment",{"$f":"M338","v":0},{"$f":"N338","v":0}]
["Consultants",{"$f":"N362","v":0},{"$f":"O362","v":0}]
["TOTAL",{"$f":"SUM(B9:B13)","v":0},{"$f":"SUM(C9:C13)","v":0}]
[{"$f":"\"TOTAL per \"&AdminLevel5","v":"TOTAL per "},{"$f":"BDRes_PerDonor!B26","v":0},{"$f":"BDRes_PerDonor!C26","v":0}]
[]
[]
[]
["Title of the workshop / meeting","Source of funding","Administrative level",null,null,{"$f":"\"Total visit cost (\"&currency_main_code&\")\"","v":"Total visit cost ()"},"% for verbal autopsy",{"$f":"\"Number of visits in \"&BDyear_costing","v":"Number of visits in "},"Useful life of meeting (Years)","Discount rate",{"$f":"\"Total financial cost \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total financial cost  ()"},{"$f":"\"Financial costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Financial costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F22:F30)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F20*H20","v":0},{"$f":"K20*G20","v":0},{"$f":"L20","v":0}]
[{"$f":"IF(A20=\"\",\"\",A20)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E22=\"\",0,VLOOKUP(E22,BDcurrencies,2,FALSE)*B22*C22*D22)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
["Participants: Travel",null,null,null,null,0]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
["Supervisors: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E28=\"\",0,VLOOKUP(E28,BDcurrencies,2,FALSE)*D28)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E29=\"\",0,VLOOKUP(E29,BDcurrencies,2,FALSE)*D29)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E30=\"\",0,VLOOKUP(E30,BDcurrencies,2,FALSE)*D30)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F33:F41)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F31*H31","v":0},{"$f":"K31*G31","v":0},{"$f":"L31","v":0}]
[{"$f":"IF(A31=\"\",\"\",A31)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E33=\"\",0,VLOOKUP(E33,BDcurrencies,2,FALSE)*B33*C33*D33)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E34=\"\",0,VLOOKUP(E34,BDcurrencies,2,FALSE)*B34*C34*D34)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,BDcurrencies,2,FALSE)*B35*C35*D35)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E36=\"\",0,VLOOKUP(E36,BDcurrencies,2,FALSE)*B36*C36*D36)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E37=\"\",0,VLOOKUP(E37,BDcurrencies,2,FALSE)*B37*C37*D37)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,BDcurrencies,2,FALSE)*C38*D38)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E39=\"\",0,VLOOKUP(E39,BDcurrencies,2,FALSE)*D39)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E40=\"\",0,VLOOKUP(E40,BDcurrencies,2,FALSE)*D40)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E41=\"\",0,VLOOKUP(E41,BDcurrencies,2,FALSE)*D41)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F44:F52)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F42*H42","v":0},{"$f":"K42*G42","v":0},{"$f":"L42","v":0}]
[{"$f":"IF(A42=\"\",\"\",A42)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E44=\"\",0,VLOOKUP(E44,BDcurrencies,2,FALSE)*B44*C44*D44)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E45=\"\",0,VLOOKUP(E45,BDcurrencies,2,FALSE)*B45*C45*D45)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,BDcurrencies,2,FALSE)*B46*C46*D46)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E47=\"\",0,VLOOKUP(E47,BDcurrencies,2,FALSE)*B47*C47*D47)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E48=\"\",0,VLOOKUP(E48,BDcurrencies,2,FALSE)*B48*C48*D48)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,BDcurrencies,2,FALSE)*C49*D49)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E50=\"\",0,VLOOKUP(E50,BDcurrencies,2,FALSE)*D50)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E51=\"\",0,VLOOKUP(E51,BDcurrencies,2,FALSE)*D51)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E52=\"\",0,VLOOKUP(E52,BDcurrencies,2,FALSE)*D52)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F55:F63)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F53*H53","v":0},{"$f":"K53*G53","v":0},0]
[{"$f":"IF(A53=\"\",\"\",A53)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E55=\"\",0,VLOOKUP(E55,BDcurrencies,2,FALSE)*B55*C55*D55)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E56=\"\",0,VLOOKUP(E56,BDcurrencies,2,FALSE)*B56*C56*D56)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,BDcurrencies,2,FALSE)*B57*C57*D57)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E58=\"\",0,VLOOKUP(E58,BDcurrencies,2,FALSE)*B58*C58*D58)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E59=\"\",0,VLOOKUP(E59,BDcurrencies,2,FALSE)*B59*C59*D59)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,BDcurrencies,2,FALSE)*C60*D60)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E61=\"\",0,VLOOKUP(E61,BDcurrencies,2,FALSE)*D61)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E62=\"\",0,VLOOKUP(E62,BDcurrencies,2,FALSE)*D62)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E63=\"\",0,VLOOKUP(E63,BDcurrencies,2,FALSE)*D63)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F66:F74)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F64*H64","v":0},{"$f":"K64*G64","v":0},0]
[{"$f":"IF(A64=\"\",\"\",A64)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E66=\"\",0,VLOOKUP(E66,BDcurrencies,2,FALSE)*B66*C66*D66)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E67=\"\",0,VLOOKUP(E67,BDcurrencies,2,FALSE)*B67*C67*D67)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,BDcurrencies,2,FALSE)*B68*C68*D68)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E69=\"\",0,VLOOKUP(E69,BDcurrencies,2,FALSE)*B69*C69*D69)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E70=\"\",0,VLOOKUP(E70,BDcurrencies,2,FALSE)*B70*C70*D70)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,BDcurrencies,2,FALSE)*C71*D71)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E72=\"\",0,VLOOKUP(E72,BDcurrencies,2,FALSE)*D72)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E73=\"\",0,VLOOKUP(E73,BDcurrencies,2,FALSE)*D73)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E74=\"\",0,VLOOKUP(E74,BDcurrencies,2,FALSE)*D74)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F77:F85)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F75*H75","v":0},{"$f":"K75*G75","v":0},0]
[{"$f":"IF(A75=\"\",\"\",A75)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E77=\"\",0,VLOOKUP(E77,BDcurrencies,2,FALSE)*B77*C77*D77)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E78=\"\",0,VLOOKUP(E78,BDcurrencies,2,FALSE)*B78*C78*D78)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,BDcurrencies,2,FALSE)*B79*C79*D79)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E80=\"\",0,VLOOKUP(E80,BDcurrencies,2,FALSE)*B80*C80*D80)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E81=\"\",0,VLOOKUP(E81,BDcurrencies,2,FALSE)*B81*C81*D81)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,BDcurrencies,2,FALSE)*C82*D82)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E83=\"\",0,VLOOKUP(E83,BDcurrencies,2,FALSE)*D83)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E84=\"\",0,VLOOKUP(E84,BDcurrencies,2,FALSE)*D84)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E85=\"\",0,VLOOKUP(E85,BDcurrencies,2,FALSE)*D85)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F88:F96)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F86*H86","v":0},{"$f":"K86*G86","v":0},0]
[{"$f":"IF(A86=\"\",\"\",A86)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E88=\"\",0,VLOOKUP(E88,BDcurrencies,2,FALSE)*B88*C88*D88)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E89=\"\",0,VLOOKUP(E89,BDcurrencies,2,FALSE)*B89*C89*D89)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,BDcurrencies,2,FALSE)*B90*C90*D90)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E91=\"\",0,VLOOKUP(E91,BDcurrencies,2,FALSE)*B91*C91*D91)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E92=\"\",0,VLOOKUP(E92,BDcurrencies,2,FALSE)*B92*C92*D92)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,BDcurrencies,2,FALSE)*C93*D93)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E94=\"\",0,VLOOKUP(E94,BDcurrencies,2,FALSE)*D94)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E95=\"\",0,VLOOKUP(E95,BDcurrencies,2,FALSE)*D95)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E96=\"\",0,VLOOKUP(E96,BDcurrencies,2,FALSE)*D96)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F99:F107)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F97*H97","v":0},{"$f":"K97*G97","v":0},0]
[{"$f":"IF(A97=\"\",\"\",A97)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E99=\"\",0,VLOOKUP(E99,BDcurrencies,2,FALSE)*B99*C99*D99)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E100=\"\",0,VLOOKUP(E100,BDcurrencies,2,FALSE)*B100*C100*D100)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,BDcurrencies,2,FALSE)*B101*C101*D101)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E102=\"\",0,VLOOKUP(E102,BDcurrencies,2,FALSE)*B102*C102*D102)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E103=\"\",0,VLOOKUP(E103,BDcurrencies,2,FALSE)*B103*C103*D103)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,BDcurrencies,2,FALSE)*C104*D104)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E105=\"\",0,VLOOKUP(E105,BDcurrencies,2,FALSE)*D105)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E106=\"\",0,VLOOKUP(E106,BDcurrencies,2,FALSE)*D106)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E107=\"\",0,VLOOKUP(E107,BDcurrencies,2,FALSE)*D107)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F110:F118)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F108*H108","v":0},{"$f":"K108*G108","v":0},{"$f":"L108","v":0}]
[{"$f":"IF(A108=\"\",\"\",A108)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E110=\"\",0,VLOOKUP(E110,BDcurrencies,2,FALSE)*B110*C110*D110)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E111=\"\",0,VLOOKUP(E111,BDcurrencies,2,FALSE)*B111*C111*D111)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,BDcurrencies,2,FALSE)*B112*C112*D112)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E113=\"\",0,VLOOKUP(E113,BDcurrencies,2,FALSE)*B113*C113*D113)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E114=\"\",0,VLOOKUP(E114,BDcurrencies,2,FALSE)*B114*C114*D114)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,BDcurrencies,2,FALSE)*C115*D115)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E116=\"\",0,VLOOKUP(E116,BDcurrencies,2,FALSE)*D116)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E117=\"\",0,VLOOKUP(E117,BDcurrencies,2,FALSE)*D117)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E118=\"\",0,VLOOKUP(E118,BDcurrencies,2,FALSE)*D118)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F121:F129)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F119*H119","v":0},{"$f":"K119*G119","v":0},0]
[{"$f":"IF(A119=\"\",\"\",A119)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E121=\"\",0,VLOOKUP(E121,BDcurrencies,2,FALSE)*B121*C121*D121)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E122=\"\",0,VLOOKUP(E122,BDcurrencies,2,FALSE)*B122*C122*D122)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,BDcurrencies,2,FALSE)*B123*C123*D123)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E124=\"\",0,VLOOKUP(E124,BDcurrencies,2,FALSE)*B124*C124*D124)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E125=\"\",0,VLOOKUP(E125,BDcurrencies,2,FALSE)*B125*C125*D125)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,BDcurrencies,2,FALSE)*C126*D126)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E127=\"\",0,VLOOKUP(E127,BDcurrencies,2,FALSE)*D127)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E128=\"\",0,VLOOKUP(E128,BDcurrencies,2,FALSE)*D128)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E129=\"\",0,VLOOKUP(E129,BDcurrencies,2,FALSE)*D129)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F132:F140)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F130*H130","v":0},{"$f":"K130*G130","v":0},0]
[{"$f":"IF(A130=\"\",\"\",A130)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E132=\"\",0,VLOOKUP(E132,BDcurrencies,2,FALSE)*B132*C132*D132)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E133=\"\",0,VLOOKUP(E133,BDcurrencies,2,FALSE)*B133*C133*D133)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,BDcurrencies,2,FALSE)*B134*C134*D134)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E135=\"\",0,VLOOKUP(E135,BDcurrencies,2,FALSE)*B135*C135*D135)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E136=\"\",0,VLOOKUP(E136,BDcurrencies,2,FALSE)*B136*C136*D136)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,BDcurrencies,2,FALSE)*C137*D137)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E138=\"\",0,VLOOKUP(E138,BDcurrencies,2,FALSE)*D138)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E139=\"\",0,VLOOKUP(E139,BDcurrencies,2,FALSE)*D139)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E140=\"\",0,VLOOKUP(E140,BDcurrencies,2,FALSE)*D140)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F143:F151)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F141*H141","v":0},{"$f":"K141*G141","v":0},0]
[{"$f":"IF(A141=\"\",\"\",A141)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E143=\"\",0,VLOOKUP(E143,BDcurrencies,2,FALSE)*B143*C143*D143)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E144=\"\",0,VLOOKUP(E144,BDcurrencies,2,FALSE)*B144*C144*D144)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,BDcurrencies,2,FALSE)*B145*C145*D145)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E146=\"\",0,VLOOKUP(E146,BDcurrencies,2,FALSE)*B146*C146*D146)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E147=\"\",0,VLOOKUP(E147,BDcurrencies,2,FALSE)*B147*C147*D147)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,BDcurrencies,2,FALSE)*C148*D148)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E149=\"\",0,VLOOKUP(E149,BDcurrencies,2,FALSE)*D149)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E150=\"\",0,VLOOKUP(E150,BDcurrencies,2,FALSE)*D150)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E151=\"\",0,VLOOKUP(E151,BDcurrencies,2,FALSE)*D151)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F154:F162)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F152*H152","v":0},{"$f":"K152*G152","v":0},0]
[{"$f":"IF(A152=\"\",\"\",A152)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E154=\"\",0,VLOOKUP(E154,BDcurrencies,2,FALSE)*B154*C154*D154)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E155=\"\",0,VLOOKUP(E155,BDcurrencies,2,FALSE)*B155*C155*D155)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,BDcurrencies,2,FALSE)*B156*C156*D156)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E157=\"\",0,VLOOKUP(E157,BDcurrencies,2,FALSE)*B157*C157*D157)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E158=\"\",0,VLOOKUP(E158,BDcurrencies,2,FALSE)*B158*C158*D158)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,BDcurrencies,2,FALSE)*C159*D159)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E160=\"\",0,VLOOKUP(E160,BDcurrencies,2,FALSE)*D160)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E161=\"\",0,VLOOKUP(E161,BDcurrencies,2,FALSE)*D161)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E162=\"\",0,VLOOKUP(E162,BDcurrencies,2,FALSE)*D162)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F165:F173)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F163*H163","v":0},{"$f":"K163*G163","v":0},0]
[{"$f":"IF(A163=\"\",\"\",A163)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E165=\"\",0,VLOOKUP(E165,BDcurrencies,2,FALSE)*B165*C165*D165)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E166=\"\",0,VLOOKUP(E166,BDcurrencies,2,FALSE)*B166*C166*D166)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,BDcurrencies,2,FALSE)*B167*C167*D167)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E168=\"\",0,VLOOKUP(E168,BDcurrencies,2,FALSE)*B168*C168*D168)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E169=\"\",0,VLOOKUP(E169,BDcurrencies,2,FALSE)*B169*C169*D169)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,BDcurrencies,2,FALSE)*C170*D170)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E171=\"\",0,VLOOKUP(E171,BDcurrencies,2,FALSE)*D171)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E172=\"\",0,VLOOKUP(E172,BDcurrencies,2,FALSE)*D172)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E173=\"\",0,VLOOKUP(E173,BDcurrencies,2,FALSE)*D173)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F176:F184)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F174*H174","v":0},{"$f":"K174*G174","v":0},{"$f":"L174","v":0}]
[{"$f":"IF(A174=\"\",\"\",A174)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E176=\"\",0,VLOOKUP(E176,BDcurrencies,2,FALSE)*B176*C176*D176)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E177=\"\",0,VLOOKUP(E177,BDcurrencies,2,FALSE)*B177*C177*D177)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,BDcurrencies,2,FALSE)*B178*C178*D178)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E179=\"\",0,VLOOKUP(E179,BDcurrencies,2,FALSE)*B179*C179*D179)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E180=\"\",0,VLOOKUP(E180,BDcurrencies,2,FALSE)*B180*C180*D180)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,BDcurrencies,2,FALSE)*C181*D181)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E182=\"\",0,VLOOKUP(E182,BDcurrencies,2,FALSE)*D182)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E183=\"\",0,VLOOKUP(E183,BDcurrencies,2,FALSE)*D183)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E184=\"\",0,VLOOKUP(E184,BDcurrencies,2,FALSE)*D184)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F187:F195)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F185*H185","v":0},{"$f":"K185*G185","v":0},0]
[{"$f":"IF(A185=\"\",\"\",A185)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E187=\"\",0,VLOOKUP(E187,BDcurrencies,2,FALSE)*B187*C187*D187)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E188=\"\",0,VLOOKUP(E188,BDcurrencies,2,FALSE)*B188*C188*D188)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,BDcurrencies,2,FALSE)*B189*C189*D189)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E190=\"\",0,VLOOKUP(E190,BDcurrencies,2,FALSE)*B190*C190*D190)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E191=\"\",0,VLOOKUP(E191,BDcurrencies,2,FALSE)*B191*C191*D191)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,BDcurrencies,2,FALSE)*C192*D192)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E193=\"\",0,VLOOKUP(E193,BDcurrencies,2,FALSE)*D193)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E194=\"\",0,VLOOKUP(E194,BDcurrencies,2,FALSE)*D194)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E195=\"\",0,VLOOKUP(E195,BDcurrencies,2,FALSE)*D195)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F198:F206)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F196*H196","v":0},{"$f":"K196*G196","v":0},0]
[{"$f":"IF(A196=\"\",\"\",A196)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E198=\"\",0,VLOOKUP(E198,BDcurrencies,2,FALSE)*B198*C198*D198)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E199=\"\",0,VLOOKUP(E199,BDcurrencies,2,FALSE)*B199*C199*D199)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,BDcurrencies,2,FALSE)*B200*C200*D200)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E201=\"\",0,VLOOKUP(E201,BDcurrencies,2,FALSE)*B201*C201*D201)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E202=\"\",0,VLOOKUP(E202,BDcurrencies,2,FALSE)*B202*C202*D202)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,BDcurrencies,2,FALSE)*C203*D203)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E204=\"\",0,VLOOKUP(E204,BDcurrencies,2,FALSE)*D204)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E205=\"\",0,VLOOKUP(E205,BDcurrencies,2,FALSE)*D205)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E206=\"\",0,VLOOKUP(E206,BDcurrencies,2,FALSE)*D206)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F209:F217)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F207*H207","v":0},{"$f":"K207*G207","v":0},0]
[{"$f":"IF(A207=\"\",\"\",A207)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E209=\"\",0,VLOOKUP(E209,BDcurrencies,2,FALSE)*B209*C209*D209)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E210=\"\",0,VLOOKUP(E210,BDcurrencies,2,FALSE)*B210*C210*D210)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,BDcurrencies,2,FALSE)*B211*C211*D211)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E212=\"\",0,VLOOKUP(E212,BDcurrencies,2,FALSE)*B212*C212*D212)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E213=\"\",0,VLOOKUP(E213,BDcurrencies,2,FALSE)*B213*C213*D213)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,BDcurrencies,2,FALSE)*C214*D214)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E215=\"\",0,VLOOKUP(E215,BDcurrencies,2,FALSE)*D215)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E216=\"\",0,VLOOKUP(E216,BDcurrencies,2,FALSE)*D216)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E217=\"\",0,VLOOKUP(E217,BDcurrencies,2,FALSE)*D217)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F220:F228)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F218*H218","v":0},{"$f":"K218*G218","v":0},0]
[{"$f":"IF(A218=\"\",\"\",A218)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E220=\"\",0,VLOOKUP(E220,BDcurrencies,2,FALSE)*B220*C220*D220)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E221=\"\",0,VLOOKUP(E221,BDcurrencies,2,FALSE)*B221*C221*D221)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,BDcurrencies,2,FALSE)*B222*C222*D222)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E223=\"\",0,VLOOKUP(E223,BDcurrencies,2,FALSE)*B223*C223*D223)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E224=\"\",0,VLOOKUP(E224,BDcurrencies,2,FALSE)*B224*C224*D224)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,BDcurrencies,2,FALSE)*C225*D225)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E226=\"\",0,VLOOKUP(E226,BDcurrencies,2,FALSE)*D226)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E227=\"\",0,VLOOKUP(E227,BDcurrencies,2,FALSE)*D227)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E228=\"\",0,VLOOKUP(E228,BDcurrencies,2,FALSE)*D228)","v":0}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F231:F239)","v":0},null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F229*H229","v":0},{"$f":"K229*G229","v":0},0]
[{"$f":"IF(A229=\"\",\"\",A229)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E231=\"\",0,VLOOKUP(E231,BDcurrencies,2,FALSE)*B231*C231*D231)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},{"$f":"IF(E232=\"\",0,VLOOKUP(E232,BDcurrencies,2,FALSE)*B232*C232*D232)","v":0}]
["Participants: Travel",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,BDcurrencies,2,FALSE)*B233*C233*D233)","v":0}]
["Supervisors: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},{"$f":"IF(E234=\"\",0,VLOOKUP(E234,BDcurrencies,2,FALSE)*B234*C234*D234)","v":0}]
["Supervisors: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},{"$f":"IF(E235=\"\",0,VLOOKUP(E235,BDcurrencies,2,FALSE)*B235*C235*D235)","v":0}]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,BDcurrencies,2,FALSE)*C236*D236)","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E237=\"\",0,VLOOKUP(E237,BDcurrencies,2,FALSE)*D237)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E238=\"\",0,VLOOKUP(E238,BDcurrencies,2,FALSE)*D238)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E239=\"\",0,VLOOKUP(E239,BDcurrencies,2,FALSE)*D239)","v":0}]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K20:K239)","v":0},{"$f":"SUM(L20:L239)","v":0},{"$f":"SUM(M20:M239)","v":0}]
[]
["PERSONNEL"]
[]
["Position Description (Enter position description for all staff  involved in the supervision of VA implementation)","Source of Funding","Administrative level","Type of contract","Number in this position","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"\"Total financial cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Economic Cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H245=\"\",0,IF(D245=\"Volunteer\",0,VLOOKUP(H245,BDcurrencies,2,FALSE)*E245*(G245+F245)))","v":0},{"$f":"IF(H245=\"\",0,VLOOKUP(H245,BDcurrencies,2,FALSE)*E245*(G245+F245))","v":0},{"$f":"IF(I245=\"\",0,J245*I245)","v":0},{"$f":"IF(I245=\"\",0,K245*I245)","v":0},null,null,null,null,{"$f":"E245*I245","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(I246=\"\",0,J246*I246)","v":0},{"$f":"IF(I246=\"\",0,K246*I246)","v":0},null,null,null,null,{"$f":"E246*I246","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245:J264)","v":0},{"$f":"SUM(K245:K264)","v":0},{"$f":"SUM(L245:L264)","v":0},{"$f":"SUM(M245:M264)","v":0}]
[]
["COMMUNICATIONS"]
[]
["Item Description","Source of funding","Administrative level","Total annual costs","Currency","% for Verbal Autopsy",{"$f":"\"Total financial cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Economic Cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,{"$f":"IF(E270=\"\",0,VLOOKUP(E270,BDcurrencies,2,FALSE)*D270)","v":0},{"$f":"G270","v":0},{"$f":"IF(E270=\"\",0,VLOOKUP(E270,BDcurrencies,2,FALSE)*D270*F270)","v":0},{"$f":"I270","v":0}]
[null,null,null,null,null,null,0,{"$f":"G271","v":0},0,{"$f":"I271","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,"TOTAL",{"$f":"SUM(G270:G289)","v":0},{"$f":"SUM(H270:H289)","v":0},{"$f":"SUM(I270:I289)","v":0},{"$f":"SUM(J270:J289)","v":0}]
[]
["SUPPLIES, UTILITIES, TRANSPORT & OTHER RECURRENT COST"]
[]
["Item Description","Source of Funding","Administrative level","Total annual costs","Currency","% for verbal autopsy ",{"$f":"\"Total financial cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Economic Cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,{"$f":"IF(E295=\"\",0,VLOOKUP(E295,BDcurrencies,2,FALSE)*D295)","v":0},{"$f":"G295","v":0},{"$f":"IF(F295=\"\",0,G295*F295)","v":0},{"$f":"I295","v":0}]
[null,null,null,null,null,null,0,0,0,{"$f":"I296","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,"TOTAL",{"$f":"SUM(G295:G309)","v":0},{"$f":"SUM(H295:H309)","v":0},{"$f":"SUM(I295:I309)","v":0},{"$f":"SUM(J295:J309)","v":0}]
[]
["EQUIPMENT"]
[]
["Item Description","Source of Funding","Administrative level","Quantity","Replacement value","Currency","Adquisition Year","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"\"Total financial cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Economic Cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,null,null,{"$f":"lifeYR_equipment","v":0},{"$f":"BDdisccount_rate","v":0},{"$f":"IF(F315=\"\",0,IF(G315=year_costing,VLOOKUP(F315,BDcurrencies,2,FALSE)*E315*D315,0))","v":0},{"$f":"IF(OR(lifeYR_equipment=0,F315=0),0,(VLOOKUP(F315,BDcurrencies,2,FALSE)*E315*D315)/(I315/(POWER((1+BDdisccount_rate),I315))))","v":0},{"$f":"IF(OR(K315=\"\",H315=\"\"),0,K315*H315)","v":0},{"$f":"H315*L315","v":0}]
[null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(OR(K316=\"\",H316=\"\"),0,K316*H316)","v":0},{"$f":"H316*L316","v":0}]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K315:K337)","v":0},{"$f":"SUM(L315:L337)","v":0},{"$f":"SUM(M315:M337)","v":0},{"$f":"SUM(N315:N337)","v":0}]
[]
["CONSULTANTS"]
[]
["Consultancy description","Source of Funding","Administrative level","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"\"Total financial cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Annualised Economic Cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total Annualised Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(G343=\"\",0,IF(H343=year_costing,VLOOKUP(G343,BDcurrencies,2,FALSE)*(D343+E343+F343),0))","v":0},{"$f":"IF(OR(H343=0,J343=0,J343=\"\",H343=\"\"),0,(VLOOKUP(G343,BDcurrencies,2,FALSE)*(D343+E343+F343))/(J343/(POWER((1+BDdisccount_rate),J343))))","v":0},{"$f":"L343*I343","v":0},{"$f":"I343*M343","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"L344*I344","v":0},{"$f":"I344*M344","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L343:L361)","v":0},{"$f":"SUM(M343:M361)","v":0},{"$f":"SUM(N343:N361)","v":0},{"$f":"SUM(O343:O361)","v":0}]

{"sheet":"BDL_1110","index":13,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA"]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of trainings /meetings","Discount rate",{"$f":"\"Total financial cost \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Economic costs \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Total Economic costs  ()"},{"$f":"\"Financial costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Financial costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&Assumptions!$C$19&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F25*H25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0}]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$32)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$32)","v":""},{"$f":"IF(E27=\"\",0,VLOOKUP(E27,BDcurrencies,2,FALSE)*B27*C27*D27)","v":0}]
["Participants: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$33)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$33)","v":""},0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$34)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$34)","v":""},0]
["Trainers: Accomodation & subsistence",null,null,{"$f":"IF(BDAssumptions!$C$32=0,\"\",BDAssumptions!$C$35)","v":""},{"$f":"IF(BDAssumptions!$D$32=0,\"\",BDAssumptions!$D$35)","v":""},0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,BDcurrencies,2,FALSE)*D33)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,BDcurrencies,2,FALSE)*D34)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,BDcurrencies,2,FALSE)*D35)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F36*H36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0}]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,BDcurrencies,2,FALSE)*B38*C38*D38)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,BDcurrencies,2,FALSE)*D44)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,BDcurrencies,2,FALSE)*D45)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,BDcurrencies,2,FALSE)*D46)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F47*H47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0}]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,BDcurrencies,2,FALSE)*B49*C49*D49)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,BDcurrencies,2,FALSE)*D55)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,BDcurrencies,2,FALSE)*D56)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,BDcurrencies,2,FALSE)*D57)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F58*H58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0}]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,BDcurrencies,2,FALSE)*B60*C60*D60)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,BDcurrencies,2,FALSE)*D66)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,BDcurrencies,2,FALSE)*D67)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,BDcurrencies,2,FALSE)*D68)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F69*H69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0}]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,BDcurrencies,2,FALSE)*B71*C71*D71)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,BDcurrencies,2,FALSE)*D77)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,BDcurrencies,2,FALSE)*D78)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,BDcurrencies,2,FALSE)*D79)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F80*H80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0}]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,BDcurrencies,2,FALSE)*B82*C82*D82)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,BDcurrencies,2,FALSE)*D88)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,BDcurrencies,2,FALSE)*D89)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,BDcurrencies,2,FALSE)*D90)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F91*H91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0}]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,BDcurrencies,2,FALSE)*B93*C93*D93)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,BDcurrencies,2,FALSE)*D99)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,BDcurrencies,2,FALSE)*D100)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,BDcurrencies,2,FALSE)*D101)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F102*H102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0}]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,BDcurrencies,2,FALSE)*B104*C104*D104)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,BDcurrencies,2,FALSE)*D110)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,BDcurrencies,2,FALSE)*D111)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,BDcurrencies,2,FALSE)*D112)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F113*H113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0}]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,BDcurrencies,2,FALSE)*B115*C115*D115)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,BDcurrencies,2,FALSE)*D121)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,BDcurrencies,2,FALSE)*D122)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,BDcurrencies,2,FALSE)*D123)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F124*H124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0}]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,BDcurrencies,2,FALSE)*B126*C126*D126)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,BDcurrencies,2,FALSE)*D132)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,BDcurrencies,2,FALSE)*D133)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,BDcurrencies,2,FALSE)*D134)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F135*H135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0}]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,BDcurrencies,2,FALSE)*B137*C137*D137)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,BDcurrencies,2,FALSE)*D143)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,BDcurrencies,2,FALSE)*D144)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,BDcurrencies,2,FALSE)*D145)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F146*H146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0}]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,BDcurrencies,2,FALSE)*B148*C148*D148)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,BDcurrencies,2,FALSE)*D154)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,BDcurrencies,2,FALSE)*D155)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,BDcurrencies,2,FALSE)*D156)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F157*H157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0}]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,BDcurrencies,2,FALSE)*B159*C159*D159)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,BDcurrencies,2,FALSE)*D165)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,BDcurrencies,2,FALSE)*D166)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,BDcurrencies,2,FALSE)*D167)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F168*H168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0}]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,BDcurrencies,2,FALSE)*B170*C170*D170)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,BDcurrencies,2,FALSE)*D176)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,BDcurrencies,2,FALSE)*D177)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,BDcurrencies,2,FALSE)*D178)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F179*H179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0}]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,BDcurrencies,2,FALSE)*B181*C181*D181)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,BDcurrencies,2,FALSE)*D187)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,BDcurrencies,2,FALSE)*D188)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,BDcurrencies,2,FALSE)*D189)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F190*H190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0}]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,BDcurrencies,2,FALSE)*B192*C192*D192)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,BDcurrencies,2,FALSE)*D198)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,BDcurrencies,2,FALSE)*D199)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,BDcurrencies,2,FALSE)*D200)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F201*H201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0}]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,BDcurrencies,2,FALSE)*B203*C203*D203)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,BDcurrencies,2,FALSE)*D209)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,BDcurrencies,2,FALSE)*D210)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,BDcurrencies,2,FALSE)*D211)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F212*H212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0}]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,BDcurrencies,2,FALSE)*B214*C214*D214)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,BDcurrencies,2,FALSE)*D220)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,BDcurrencies,2,FALSE)*D221)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,BDcurrencies,2,FALSE)*D222)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F223*H223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0}]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,BDcurrencies,2,FALSE)*B225*C225*D225)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,BDcurrencies,2,FALSE)*D231)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,BDcurrencies,2,FALSE)*D232)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,BDcurrencies,2,FALSE)*D233)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F234*H234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0}]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,BDcurrencies,2,FALSE)*B236*C236*D236)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,BDcurrencies,2,FALSE)*D242)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,BDcurrencies,2,FALSE)*D243)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,BDcurrencies,2,FALSE)*D244)","v":0}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F245*H245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0}]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,BDcurrencies,2,FALSE)*B247*C247*D247)","v":0}]
["Participants: Accomodation & subsistence",null,null,null,null,0]
["Participants: Travel",null,null,null,null,0]
["Trainers: Fees",null,null,null,null,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0]
["Trainers: Travel",null,null,null,null,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,BDcurrencies,2,FALSE)*D253)","v":0}]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,BDcurrencies,2,FALSE)*D254)","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,BDcurrencies,2,FALSE)*D255)","v":0}]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"\"Number of VAs in \"&year_costing","v":"Number of VAs in "},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"\"Total hours in training in \"&year_costing","v":"Total hours in training in "},{"$f":"\"Total hours in other VA activities in \"&year_costing","v":"Total hours in other VA activities in "},"% for Verbal Autopsy",null,"Not listed below"]
["Community key informants","Community key informants","Per activity",null,{"$f":"BDSampling!C33","v":0},{"$f":"BDSampling!I33","v":0},{"$f":"BDSampling!D33","v":0},{"$f":"BDSampling!E33","v":0},{"$f":"BDSampling!F33","v":0},{"$f":"BDSampling!G33","v":0},null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,BDL_1110!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*52))))","v":0},{"$f":"IF(A261=\"\",\"\",MAX(N$260:N260)+1)","v":1},{"$f":"IFERROR(INDEX($A$261:$A$280,MATCH(ROW()-ROW($O$260),$N$261:$N$280,0)),\"\")","v":"Community key informants"}]
["VA Interviewer","VA interviewers","Per activity",null,{"$f":"BDSampling!C34","v":0},{"$f":"BDSampling!I34","v":0},{"$f":"BDSampling!D34","v":0},{"$f":"BDSampling!E34","v":0},{"$f":"BDSampling!F34","v":0},{"$f":"BDSampling!G34","v":0},null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,BDL_1110!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*52))))","v":0},{"$f":"IF(A262=\"\",\"\",MAX(N$260:N261)+1)","v":2},"VA Interviewer"]
["VA supervisors","VA supervisors","Per activity",null,{"$f":"BDSampling!C35","v":0},{"$f":"BDSampling!I35","v":0},{"$f":"BDSampling!D35","v":0},{"$f":"BDSampling!E35","v":0},{"$f":"BDSampling!F35","v":0},{"$f":"BDSampling!G35","v":0},null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,BDL_1110!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*52))))","v":0},{"$f":"IF(A263=\"\",\"\",MAX(N$260:N262)+1)","v":3},"VA supervisors"]
["VA physician coders or signers","VA physician coders or signers","Per activity",null,{"$f":"BDSampling!C36","v":0},{"$f":"BDSampling!I36","v":0},{"$f":"BDSampling!D36","v":0},{"$f":"BDSampling!E36","v":0},{"$f":"BDSampling!F36","v":0},{"$f":"BDSampling!G36","v":0},null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,BDL_1110!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*52))))","v":0},{"$f":"IF(A264=\"\",\"\",MAX(N$260:N263)+1)","v":4},"VA physician coders or signers"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,BDL_1110!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*52))))","v":0},{"$f":"IF(A265=\"\",\"\",MAX(N$260:N264)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,BDL_1110!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*52))))","v":0},{"$f":"IF(A266=\"\",\"\",MAX(N$260:N265)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,BDL_1110!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*52))))","v":0},{"$f":"IF(A267=\"\",\"\",MAX(N$260:N266)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,BDL_1110!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*52))))","v":0},{"$f":"IF(A268=\"\",\"\",MAX(N$260:N267)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,BDL_1110!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*52))))","v":0},{"$f":"IF(A269=\"\",\"\",MAX(N$260:N268)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,BDL_1110!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*52))))","v":0},{"$f":"IF(A270=\"\",\"\",MAX(N$260:N269)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,BDL_1110!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*52))))","v":0},{"$f":"IF(A271=\"\",\"\",MAX(N$260:N270)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,BDL_1110!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*52))))","v":0},{"$f":"IF(A272=\"\",\"\",MAX(N$260:N271)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,BDL_1110!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*52))))","v":0},{"$f":"IF(A273=\"\",\"\",MAX(N$260:N272)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,BDL_1110!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*52))))","v":0},{"$f":"IF(A274=\"\",\"\",MAX(N$260:N273)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,BDL_1110!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*52))))","v":0},{"$f":"IF(A275=\"\",\"\",MAX(N$260:N274)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,BDL_1110!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*52))))","v":0},{"$f":"IF(A276=\"\",\"\",MAX(N$260:N275)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,BDL_1110!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*52))))","v":0},{"$f":"IF(A277=\"\",\"\",MAX(N$260:N276)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,BDL_1110!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*52))))","v":0},{"$f":"IF(A278=\"\",\"\",MAX(N$260:N277)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,BDL_1110!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*52))))","v":0},{"$f":"IF(A279=\"\",\"\",MAX(N$260:N278)+1)","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,BDL_1110!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*52))))","v":0},{"$f":"IF(A280=\"\",\"\",MAX(N$260:N279)+1)","v":""},""]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"\"Total financial cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Economic Cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Economic costs to VA  ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":"Community key informants"},null,{"$f":"BDSampling!H33","v":0},null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,BDcurrencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,BDcurrencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":"Community key informants"},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P284,BDL_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P284,BDL_1110!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":"Community key informants"},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":1},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"Community key informants"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":"VA Interviewer"},null,{"$f":"BDSampling!H34","v":0},null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"VA interviewers",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P285,BDL_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P285,BDL_1110!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":"VA Interviewer"},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":2},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"VA Interviewer"},{"$f":"M262","v":0},0,0]
["VA supervisors",null,{"$f":"BDSampling!H35","v":0},null,null,null,null,0,0,0,0,0,"VA supervisors",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P286,BDL_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P286,BDL_1110!$N$284:$N$303)","v":0},"VA supervisors",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":3},"VA supervisors",0,0,0]
["VA physician coders or signers",null,{"$f":"BDSampling!H36","v":0},null,null,null,null,0,0,0,0,0,"VA physician coders or signers",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P287,BDL_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P287,BDL_1110!$N$284:$N$303)","v":0},"VA physician coders or signers",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":4},"VA physician coders or signers",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P288,BDL_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P288,BDL_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P289,BDL_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P289,BDL_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P290,BDL_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P290,BDL_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P291,BDL_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P291,BDL_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P292,BDL_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P292,BDL_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P293,BDL_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(BDL_1110!$M$284:$M$303,P293,BDL_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},{"$f":"IF(A304=\"\",\"\",VLOOKUP(A304,$A$261:$B$280,2,FALSE))","v":""},null,null,null,null,null,{"$f":"IF(A281=0,\"\",A281)","v":""},{"$f":"IF(A281=\"\",\"\",MAX(T$283:T303)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":""},{"$f":"M281","v":0},{"$f":"K304*FactorOneYear","v":0},0]
[]
["COMMUNICATIONS"]
[]
["Item Description","Source of funding","Total annual costs","Currency","% for Verbal Autopsy",{"$f":"\"Total financial cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Economic Cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,BDcurrencies,2,FALSE)*(1/FactorOneYear)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,BDcurrencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0}]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0}]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding","Total annual costs","Currency","% for verbal autopsy ",{"$f":"\"Total financial cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Economic Cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,BDcurrencies,2,FALSE)*(1/FactorOneYear)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0}]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0}]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding","Total annual costs","Currency","% for verbal autopsy ",{"$f":"\"Total financial cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Economic Cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,BDcurrencies,2,FALSE)*(1/FactorOneYear)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0}]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0}]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,0,0,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"\"Total annual cost (\"&currency_main_code&\")\"","v":"Total annual cost ()"},{"$f":"\"Financial Costs to VA (\"&currency_main_code&\")\"","v":"Financial Costs to VA ()"},{"$f":"\"Economic costs to VA (\"&currency_main_code&\")\"","v":"Economic costs to VA ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(OR(F379=\"Not listed below\",F379=\" --------------\"),1,VLOOKUP(F379,$A$261:$M$280,13,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,BDcurrencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(OR(F380=\"Not listed below\",F380=\" --------------\"),1,VLOOKUP(F380,$A$261:$M$280,13,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"\"Total financial cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Annualised Economic Cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total Annualised Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(OR(G399=\"Not listed below\",G399=\" --------------\"),1,VLOOKUP(G399,$A$261:$M$280,13,FALSE)))","v":""},{"$f":"lifeYR_equipment","v":0},{"$f":"BDdisccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,BDcurrencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(lifeYR_equipment=0,E399=0),0,(VLOOKUP(E399,BDcurrencies,2,FALSE)*D399*C399)/(I399/(POWER((1+BDdisccount_rate),I399))))","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(OR(G400=\"Not listed below\",G400=\" --------------\"),1,VLOOKUP(G400,$A$261:$M$280,13,FALSE)))","v":""},0,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0}]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,"",0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"\"Total financial cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Annualised Economic Cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total Annualised Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,null,null,{"$f":"lifeYR_vehicles","v":0},{"$f":"BDdisccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,BDcurrencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,BDcurrencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,BDcurrencies,2,FALSE)*D427*E427)/(I427/(POWER((1+BDdisccount_rate),I427))),VLOOKUP(F427,BDcurrencies,2,FALSE)*D427*E427*12)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0}]
[null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0}]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"\"Total financial cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total financial cost  ()"},{"$f":"\"Total Annualised Economic Cost \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Total Annualised Economic Cost  ()"},{"$f":"\"Financial Costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Financial Costs to VA  ()"},{"$f":"\"Economic costs to VA \"&year_costing&\" (\"&currency_main_code&\")\"","v":"Economic costs to VA  ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,BDcurrencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,BDcurrencies,2,FALSE)*(C452+D452+E452))/(I452/(POWER((1+BDdisccount_rate),I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0}]

{"sheet":"ResultsTableBudget","index":14,"n_rows":42,"n_cols":11,"rows_kept":42,"cut":false,"hidden":false,"merged":[[10,4,15,4],[22,1,22,5]]}
[0]
[]
[]
[]
[]
[]
[]
[null,"Total cost per major activity"]
[]
[null,null,{"$f":"IF($K$10=\"SELECT\",\"Total Financial Cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total Financial Cost in \"&year_costing&\" (\"&$K$10&\")\")","v":"Total Financial Cost in  ()"},{"$f":"IF($K$10=\"SELECT\",\"Total Economic Cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total Economic Cost in \"&year_costing&\" (\"&$K$10&\")\")","v":"Total Economic Cost in  ()"},null,{"$f":"\"Total number of VAs in \"&year_costing","v":"Total number of VAs in "},{"$f":"\"Number of \"&BDAdminlevel5&\" included\"","v":"Number of  included"},null,null,"CHOOSE THE CURRENCY OF THE RESULTS","SELECT"]
[null,"Start Up activities",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),0,BDRes_PerDonor!B22/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":0},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),0,BDRes_PerDonor!C22/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":0},null,{"$f":"BDNumberVA","v":0},{"$f":"BDNumberAdminLevel5","v":0}]
[null,"Governance activities",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),0,BDRes_PerDonor!B23/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":0},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),0,BDRes_PerDonor!C23/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":0}]
[null,"Recurrent training & workshops",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),0,BDRes_PerDonor!B24/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":0},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),0,BDRes_PerDonor!C24/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":0}]
[null,"Program Management",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),0,BDRes_PerDonor!B25/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":0},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),0,BDRes_PerDonor!C25/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":0}]
[null,"Supervision",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),0,BDRes_PerDonor!B26/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":0},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),0,BDRes_PerDonor!C26/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":0}]
[null,"VA delivery & Analysis",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),0,BDRes_PerDonor!B27/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":0},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),0,BDRes_PerDonor!C27/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":0}]
[null,"TOTAL",{"$f":"SUM(C11:C16)","v":0},{"$f":"SUM(D11:D16)","v":0}]
[]
[null,{"$f":"\"Cost per VA in \"&year_costing&\" (\"&BDCurrencyResults&\")\"","v":"Cost per VA in  (SELECT)"},{"$f":"IF(NumberVA=0,0,C17/NumberVA)","v":0},{"$f":"IF(NumberVA=0,0,D17/NumberVA)","v":0}]
[]
[]
[null,"Total cost per input"]
[]
[null,"Input",{"$f":"\"Financial cost in \"&year_costing&\" (\"&ResultsTableBudget!K10&\")\"","v":"Financial cost in  (SELECT)"},"% of financial costs",{"$f":"\"Economic cost in \"&year_costing&\" (\"&ResultsTableBudget!K10&\")\"","v":"Economic cost in  (SELECT)"},"% of economic costs"]
[null,"Start-up costs"]
[null,"Trainings, workshops & meetings",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H3/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\",$C$42=0),\"\",C26/$C$42)","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J3/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\",$E$42=0),\"\",E26/$E$42)","v":""}]
[null,"Other start up",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H4/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\",$C$42=0),\"\",C27/$C$42)","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J4/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\",$E$42=0),\"\",E27/$E$42)","v":""}]
[null,"Total start-up costs",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H5/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\",$C$42=0),\"\",C28/$C$42)","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J5/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\",$E$42=0),\"\",E28/$E$42)","v":""}]
[null,"Recurrent costs",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H6/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},null,{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J6/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""}]
[null,"Workshops, meetings, trainings and supervision visits",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H7/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\",$C$42=0),\"\",C30/$C$42)","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J7/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\",$E$42=0),\"\",E30/$E$42)","v":""}]
[null,"Personnel",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H8/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},"",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J8/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},""]
[null,"Communications",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H9/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},"",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J9/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},""]
[null,"Maintenance",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H10/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},"",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J10/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},""]
[null,"Supplies & other recurrent",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H11/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},"",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J11/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},""]
[null,"Total recurrent costs",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H12/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},"",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J12/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},""]
[null,"Capital costs",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H13/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},null,{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J13/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""}]
[null,"Buildings",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H14/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\",$C$42=0),\"\",C37/$C$42)","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J14/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\",$E$42=0),\"\",E37/$E$42)","v":""}]
[null,"Equipment",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H15/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},"",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J15/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},""]
[null,"Vehicles",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H16/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},"",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J16/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},""]
[null,"Consultants",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H17/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},"",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J17/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},""]
[null,"Total capital costs",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H18/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},"",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J18/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},""]
[null,"Total Annual Costs",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H19/VLOOKUP(BDCurrencyResults,BDAssumptions!BDCurrencies,2,FALSE))","v":""},"",{"$f":"IF(OR(BDCurrencyResults=\"\",BDCurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J19/VLOOKUP(BDCurrencyResults,BDcurrencies,2,FALSE))","v":""},""]

{"sheet":"BDIntermDonorCalc","index":15,"n_rows":240,"n_cols":23,"rows_kept":240,"cut":false,"hidden":false,"merged":[]}
["TOTAL FOR COSTING","Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["Start Up activities",{"$f":"BDNumberAdminLevel5*B13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BDGovernance activities",{"$f":"BDNumberAdminLevel5*B14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Refreserh training, workshops & meetings",{"$f":"BDNumberAdminLevel5*B15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Program Management",{"$f":"BDNumberAdminLevel5*B16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BDSupervision",{"$f":"BDNumberAdminLevel5*B17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VA delivery & Analysis",{"$f":"BDNumberAdminLevel5*B18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"\"PER \"&AdminLevel5","v":"PER "},"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["Start Up activities",{"$f":"B26","v":0},{"$f":"C26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BDGovernance activities",{"$f":"B63","v":0},{"$f":"C63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Refreserh training, workshops & meetings",{"$f":"B223","v":0},{"$f":"C223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Program Management",{"$f":"B107","v":0},{"$f":"C107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BDSupervision",{"$f":"B164","v":0},{"$f":"C164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VA delivery & Analysis",{"$f":"B240","v":0},{"$f":"C240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Start Up"]
[]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["Start up trainings & workshops",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B36/$C$28+B37/$C$29+B38/$C$30+B39/$C$31+B40/$C$32)+(B44/$C$28+B45/$C$29+B46/$C$30+B47/$C$31+B48/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C36/$C$28+C37/$C$29+C38/$C$30+C39/$C$31+C40/$C$32)+(C44/$C$28+C45/$C$29+C46/$C$30+C47/$C$31+C48/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other start up cost",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B52/$C$28+B53/$C$29+B54/$C$30+B55/$C$31+B56/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C52/$C$28+C53/$C$29+C54/$C$30+C55/$C$31+C56/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B24:B25)","v":0},{"$f":"SUM(C24:C25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Included in budgeting"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"BDBackground!$C$25","v":1},{"$f":"IF($B$32=0,0,B28/$B$32)","v":0},{"$f":"BDSampling!$B$10","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"BDBackground!$C$26","v":0},{"$f":"IF($B$32=0,0,B29/$B$32)","v":0},{"$f":"BDSampling!$C$10*D28","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"BDBackground!$C$27","v":0},0,{"$f":"BDSampling!$D$10*D29","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"BDBackground!$C$28","v":0},0,{"$f":"BDSampling!$E$10*D30","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"BDBackground!$C$29","v":0},0,{"$f":"BDSampling!$F$10*D31","v":0}]
[]
["Start up trainings"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!B$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!C$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!D$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!E$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!F$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!G$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!H$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!I$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!J$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!K$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIF(BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36,BDStartup!$N$16:$N$236)-SUM(BDIntermDonorCalc!B36:K36)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!B$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!C$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!D$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!E$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!F$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!G$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!H$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!I$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!J$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!K$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIF(BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A36,BDStartup!$O$16:$O$236)-SUM(BDIntermDonorCalc!M36:V36)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!B$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!C$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!D$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!E$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!F$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!G$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!H$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!I$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!J$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!K$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIF(BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37,BDStartup!$N$16:$N$236)-SUM(BDIntermDonorCalc!B37:K37)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!B$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!C$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!D$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!E$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!F$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!G$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!H$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!I$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!J$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!K$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIF(BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A37,BDStartup!$O$16:$O$236)-SUM(BDIntermDonorCalc!M37:V37)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!B$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!C$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!D$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!E$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!F$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!G$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!H$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!I$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!J$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!K$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIF(BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38,BDStartup!$N$16:$N$236)-SUM(BDIntermDonorCalc!B38:K38)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!B$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!C$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!D$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!E$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!F$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!G$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!H$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!I$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!J$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!K$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIF(BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A38,BDStartup!$O$16:$O$236)-SUM(BDIntermDonorCalc!M38:V38)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!B$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!C$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!D$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!E$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!F$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!G$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!H$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!I$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!J$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!K$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIF(BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39,BDStartup!$N$16:$N$236)-SUM(BDIntermDonorCalc!B39:K39)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!B$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!C$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!D$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!E$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!F$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!G$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!H$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!I$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!J$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!K$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIF(BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A39,BDStartup!$O$16:$O$236)-SUM(BDIntermDonorCalc!M39:V39)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!B$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!C$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!D$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!E$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!F$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!G$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!H$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!I$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!J$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$16:$N$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!K$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIF(BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40,BDStartup!$N$16:$N$236)-SUM(BDIntermDonorCalc!B40:K40)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!B$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!C$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!D$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!E$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!F$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!G$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!H$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!I$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!J$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$16:$O$236,BDStartup!$C$16:$C$236,BDIntermDonorCalc!K$35,BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIF(BDStartup!$D$16:$D$236,BDIntermDonorCalc!$A40,BDStartup!$O$16:$O$236)-SUM(BDIntermDonorCalc!M40:V40)","v":0}]
[]
["Start up workshops and meetings"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!B$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!C$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!D$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!E$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!F$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!G$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!H$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!I$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!J$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!K$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIF(BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A44,BDStartup!$N$251:$N$460)-SUM(BDIntermDonorCalc!B44:K44)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!M$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!N$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!O$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!P$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!Q$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!R$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!S$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!T$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!U$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!V$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A36)","v":0},{"$f":"SUMIF(BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A44,BDStartup!$O$251:$O$460)-SUM(BDIntermDonorCalc!M44:V44)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!B$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!C$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!D$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!E$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!F$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!G$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!H$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!I$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!J$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!K$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIF(BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A45,BDStartup!$N$251:$N$460)-SUM(BDIntermDonorCalc!B45:K45)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!M$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!N$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!O$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!P$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!Q$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!R$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!S$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!T$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!U$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!V$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A37)","v":0},{"$f":"SUMIF(BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A45,BDStartup!$O$251:$O$460)-SUM(BDIntermDonorCalc!M45:V45)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!B$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!C$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!D$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!E$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!F$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!G$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!H$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!I$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!J$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!K$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIF(BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A46,BDStartup!$N$251:$N$460)-SUM(BDIntermDonorCalc!B46:K46)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!M$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!N$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!O$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!P$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!Q$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!R$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!S$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!T$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!U$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!V$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A38)","v":0},{"$f":"SUMIF(BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A46,BDStartup!$O$251:$O$460)-SUM(BDIntermDonorCalc!M46:V46)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!B$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!C$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!D$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!E$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!F$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!G$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!H$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!I$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!J$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!K$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIF(BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A47,BDStartup!$N$251:$N$460)-SUM(BDIntermDonorCalc!B47:K47)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!M$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!N$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!O$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!P$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!Q$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!R$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!S$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!T$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!U$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!V$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A39)","v":0},{"$f":"SUMIF(BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A47,BDStartup!$O$251:$O$460)-SUM(BDIntermDonorCalc!M47:V47)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!B$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!C$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!D$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!E$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!F$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!G$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!H$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!I$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!J$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$N$251:$N$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!K$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIF(BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A48,BDStartup!$N$251:$N$460)-SUM(BDIntermDonorCalc!B48:K48)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!M$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!N$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!O$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!P$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!Q$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!R$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!S$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!T$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!U$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(BDStartup!$O$251:$O$460,BDStartup!$C$251:$C$460,BDIntermDonorCalc!V$35,BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A40)","v":0},{"$f":"SUMIF(BDStartup!$D$251:$D$460,BDIntermDonorCalc!$A48,BDStartup!$O$251:$O$460)-SUM(BDIntermDonorCalc!M48:V48)","v":0}]
[]
["Other start up cost"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!B$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!C$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!D$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!E$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!F$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!G$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!H$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!I$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!J$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!K$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIF(BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A52,BDStartup!$N$476:$N$495)-SUM(BDIntermDonorCalc!B52:K52)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!M$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!N$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!O$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!P$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!Q$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!R$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!S$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!T$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!U$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!V$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A44)","v":0},{"$f":"SUMIF(BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A52,BDStartup!$O$476:$O$495)-SUM(BDIntermDonorCalc!M52:V52)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!B$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!C$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!D$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!E$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!F$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!G$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!H$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!I$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!J$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!K$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIF(BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A53,BDStartup!$N$476:$N$495)-SUM(BDIntermDonorCalc!B53:K53)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!M$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!N$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!O$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!P$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!Q$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!R$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!S$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!T$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!U$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!V$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A45)","v":0},{"$f":"SUMIF(BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A53,BDStartup!$O$476:$O$495)-SUM(BDIntermDonorCalc!M53:V53)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!B$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!C$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!D$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!E$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!F$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!G$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!H$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!I$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!J$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!K$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIF(BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A54,BDStartup!$N$476:$N$495)-SUM(BDIntermDonorCalc!B54:K54)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!M$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!N$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!O$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!P$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!Q$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!R$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!S$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!T$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!U$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!V$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A46)","v":0},{"$f":"SUMIF(BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A54,BDStartup!$O$476:$O$495)-SUM(BDIntermDonorCalc!M54:V54)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!B$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!C$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!D$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!E$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!F$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!G$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!H$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!I$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!J$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!K$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIF(BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A55,BDStartup!$N$476:$N$495)-SUM(BDIntermDonorCalc!B55:K55)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!M$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!N$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!O$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!P$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!Q$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!R$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!S$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!T$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!U$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!V$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A47)","v":0},{"$f":"SUMIF(BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A55,BDStartup!$O$476:$O$495)-SUM(BDIntermDonorCalc!M55:V55)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!B$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!C$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!D$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!E$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!F$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!G$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!H$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!I$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!J$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$N$476:$N$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!K$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIF(BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A56,BDStartup!$N$476:$N$495)-SUM(BDIntermDonorCalc!B56:K56)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!M$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!N$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!O$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!P$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!Q$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!R$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!S$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!T$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!U$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(BDStartup!$O$476:$O$495,BDStartup!$C$476:$C$495,BDIntermDonorCalc!V$35,BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A48)","v":0},{"$f":"SUMIF(BDStartup!$D$476:$D$495,BDIntermDonorCalc!$A56,BDStartup!$O$476:$O$495)-SUM(BDIntermDonorCalc!M56:V56)","v":0}]
[]
["BDGovernance"]
[]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["BDGovernance workshops and meetings",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B73/$C$28+B74/$C$29+B75/$C$30+B76/$C$31+B77/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C73/$C$28+C74/$C$29+C75/$C$30+C76/$C$31+C77/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other BDGovernance cost",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B81/$C$28+B82/$C$29+B83/$C$30+B84/$C$31+B85/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C81/$C$28+C82/$C$29+C83/$C$30+C84/$C$31+C85/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B61:B62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"BDAdminLevel1","v":"National"}]
[{"$f":"BDAdminLevel2","v":0}]
[{"$f":"BDAdminLevel3","v":0}]
[{"$f":"BDAdminLevel4","v":0}]
[{"$f":"BDAdminlevel5","v":0}]
[]
["BDGovernance workshops and meetings"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!B$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!C$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!D$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!E$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!F$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!G$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!H$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!I$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!J$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!K$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIF(BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73,BDGovernance!$N$16:$N$225)-SUM(BDIntermDonorCalc!B73:K73)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!B$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!C$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!D$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!E$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!F$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!G$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!H$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!I$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!J$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!K$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73)","v":0},{"$f":"SUMIF(BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A73,BDGovernance!$O$16:$O$225)-SUM(BDIntermDonorCalc!M73:V73)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!B$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!C$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!D$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!E$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!F$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!G$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!H$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!I$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!J$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!K$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIF(BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74,BDGovernance!$N$16:$N$225)-SUM(BDIntermDonorCalc!B74:K74)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!B$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!C$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!D$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!E$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!F$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!G$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!H$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!I$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!J$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!K$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74)","v":0},{"$f":"SUMIF(BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A74,BDGovernance!$O$16:$O$225)-SUM(BDIntermDonorCalc!M74:V74)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!B$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!C$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!D$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!E$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!F$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!G$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!H$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!I$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!J$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!K$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIF(BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75,BDGovernance!$N$16:$N$225)-SUM(BDIntermDonorCalc!B75:K75)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!B$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!C$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!D$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!E$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!F$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!G$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!H$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!I$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!J$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!K$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75)","v":0},{"$f":"SUMIF(BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A75,BDGovernance!$O$16:$O$225)-SUM(BDIntermDonorCalc!M75:V75)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!B$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!C$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!D$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!E$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!F$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!G$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!H$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!I$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!J$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!K$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIF(BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76,BDGovernance!$N$16:$N$225)-SUM(BDIntermDonorCalc!B76:K76)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!B$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!C$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!D$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!E$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!F$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!G$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!H$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!I$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!J$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!K$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76)","v":0},{"$f":"SUMIF(BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A76,BDGovernance!$O$16:$O$225)-SUM(BDIntermDonorCalc!M76:V76)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!B$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!C$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!D$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!E$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!F$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!G$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!H$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!I$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!J$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$N$16:$N$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!K$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIF(BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77,BDGovernance!$N$16:$N$225)-SUM(BDIntermDonorCalc!B77:K77)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!B$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!C$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!D$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!E$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!F$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!G$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!H$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!I$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!J$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(BDGovernance!$O$16:$O$225,BDGovernance!$C$16:$C$225,BDIntermDonorCalc!K$35,BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77)","v":0},{"$f":"SUMIF(BDGovernance!$D$16:$D$225,BDIntermDonorCalc!$A77,BDGovernance!$O$16:$O$225)-SUM(BDIntermDonorCalc!M77:V77)","v":0}]
[]
["Other BDGovernance cost"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!B$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!C$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!D$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!E$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!F$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!G$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!H$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!I$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!J$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!K$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIF(BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81,BDGovernance!$N$241:$N$260)-SUM(BDIntermDonorCalc!B81:K81)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!M$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!N$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!O$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!P$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!Q$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!R$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!S$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!T$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!U$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!V$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81)","v":0},{"$f":"SUMIF(BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A81,BDGovernance!$O$241:$O$260)-SUM(BDIntermDonorCalc!M81:V81)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!B$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!C$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!D$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!E$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!F$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!G$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!H$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!I$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!J$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!K$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIF(BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82,BDGovernance!$N$241:$N$260)-SUM(BDIntermDonorCalc!B82:K82)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!M$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!N$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!O$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!P$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!Q$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!R$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!S$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!T$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!U$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!V$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82)","v":0},{"$f":"SUMIF(BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A82,BDGovernance!$O$241:$O$260)-SUM(BDIntermDonorCalc!M82:V82)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!B$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!C$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!D$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!E$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!F$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!G$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!H$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!I$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!J$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!K$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIF(BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83,BDGovernance!$N$241:$N$260)-SUM(BDIntermDonorCalc!B83:K83)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!M$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!N$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!O$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!P$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!Q$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!R$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!S$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!T$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!U$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!V$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83)","v":0},{"$f":"SUMIF(BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A83,BDGovernance!$O$241:$O$260)-SUM(BDIntermDonorCalc!M83:V83)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!B$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!C$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!D$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!E$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!F$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!G$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!H$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!I$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!J$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!K$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIF(BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84,BDGovernance!$N$241:$N$260)-SUM(BDIntermDonorCalc!B84:K84)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!M$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!N$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!O$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!P$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!Q$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!R$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!S$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!T$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!U$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!V$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84)","v":0},{"$f":"SUMIF(BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A84,BDGovernance!$O$241:$O$260)-SUM(BDIntermDonorCalc!M84:V84)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!B$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!C$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!D$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!E$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!F$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!G$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!H$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!I$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!J$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$N$241:$N$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!K$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIF(BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85,BDGovernance!$N$241:$N$260)-SUM(BDIntermDonorCalc!B85:K85)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!M$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!N$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!O$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!P$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!Q$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!R$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!S$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!T$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!U$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(BDGovernance!$O$241:$O$260,BDGovernance!$C$241:$C$260,BDIntermDonorCalc!V$35,BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85)","v":0},{"$f":"SUMIF(BDGovernance!$D$241:$D$260,BDIntermDonorCalc!$A85,BDGovernance!$O$241:$O$260)-SUM(BDIntermDonorCalc!M85:V85)","v":0}]
[]
["Refresher training"]
[]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["Refresher training & workshops",{"$f":"B97","v":0},{"$f":"C97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B90)","v":0},{"$f":"SUM(C90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BDAdminLevel2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BDAdminLevel3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BDAdminLevel4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BDAdminlevel5","v":0},{"$f":"IntermDonorCalc2!B3","v":0},{"$f":"IntermDonorCalc2!C3","v":0},{"$f":"IntermDonorCalc2!D3","v":0},{"$f":"IntermDonorCalc2!E3","v":0},{"$f":"IntermDonorCalc2!F3","v":0},{"$f":"IntermDonorCalc2!G3","v":0},{"$f":"IntermDonorCalc2!H3","v":0},{"$f":"IntermDonorCalc2!I3","v":0},{"$f":"IntermDonorCalc2!J3","v":0},{"$f":"IntermDonorCalc2!K3","v":0},{"$f":"IntermDonorCalc2!L3","v":0},{"$f":"IntermDonorCalc2!M3","v":0},{"$f":"IntermDonorCalc2!N3","v":0},{"$f":"IntermDonorCalc2!O3","v":0},{"$f":"IntermDonorCalc2!P3","v":0},{"$f":"IntermDonorCalc2!Q3","v":0},{"$f":"IntermDonorCalc2!R3","v":0},{"$f":"IntermDonorCalc2!S3","v":0},{"$f":"IntermDonorCalc2!T3","v":0},{"$f":"IntermDonorCalc2!U3","v":0},{"$f":"IntermDonorCalc2!V3","v":0},{"$f":"IntermDonorCalc2!W3","v":0}]
[]
["Program management"]
[]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["Personnel",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B117/$C$28+B118/$C$29+B119/$C$30+B120/$C$31+B121/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C117/$C$28+C118/$C$29+C119/$C$30+C120/$C$31+C121/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Communications",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B125/$C$28+B126/$C$29+B127/$C$30+B128/$C$31+B129/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C125/$C$28+C126/$C$29+C127/$C$30+C128/$C$31+C129/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supplies, utilities & other recurrent cost",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B133/$C$28+B134/$C$29+B135/$C$30+B136/$C$31+B137/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C133/$C$28+C134/$C$29+C135/$C$30+C136/$C$31+C137/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B141/$C$28+B142/$C$29+B143/$C$30+B144/$C$31+B145/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C141/$C$28+C142/$C$29+C143/$C$30+C144/$C$31+C145/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Consultants",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B149/$C$28+B150/$C$29+B151/$C$30+B152/$C$31+B153/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C149/$C$28+C150/$C$29+C151/$C$30+C152/$C$31+C153/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B102:B106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"BDAdminLevel1","v":"National"}]
[{"$f":"BDAdminLevel2","v":0}]
[{"$f":"BDAdminLevel3","v":0}]
[{"$f":"BDAdminLevel4","v":0}]
[{"$f":"BDAdminlevel5","v":0}]
[]
["Personnel"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!B$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!C$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!D$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!E$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!F$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!G$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!H$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!I$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!J$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!K$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117,BDProgramManag!$L$18:$L$37)-SUM(BDIntermDonorCalc!B117:K117)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!M$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!N$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!O$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!P$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!Q$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!R$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!S$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!T$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!U$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!V$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A117,BDProgramManag!$M$18:$M$37)-SUM(BDIntermDonorCalc!M117:V117)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!B$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!C$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!D$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!E$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!F$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!G$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!H$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!I$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!J$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!K$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118,BDProgramManag!$L$18:$L$37)-SUM(BDIntermDonorCalc!B118:K118)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!M$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!N$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!O$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!P$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!Q$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!R$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!S$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!T$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!U$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!V$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A118,BDProgramManag!$M$18:$M$37)-SUM(BDIntermDonorCalc!M118:V118)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!B$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!C$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!D$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!E$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!F$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!G$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!H$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!I$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!J$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!K$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119,BDProgramManag!$L$18:$L$37)-SUM(BDIntermDonorCalc!B119:K119)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!M$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!N$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!O$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!P$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!Q$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!R$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!S$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!T$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!U$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!V$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A119,BDProgramManag!$M$18:$M$37)-SUM(BDIntermDonorCalc!M119:V119)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!B$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!C$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!D$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!E$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!F$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!G$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!H$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!I$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!J$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!K$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120,BDProgramManag!$L$18:$L$37)-SUM(BDIntermDonorCalc!B120:K120)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!M$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!N$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!O$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!P$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!Q$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!R$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!S$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!T$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!U$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!V$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A120,BDProgramManag!$M$18:$M$37)-SUM(BDIntermDonorCalc!M120:V120)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!B$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!C$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!D$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!E$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!F$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!G$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!H$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!I$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!J$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$L$18:$L$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!K$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121,BDProgramManag!$L$18:$L$37)-SUM(BDIntermDonorCalc!B121:K121)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!M$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!N$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!O$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!P$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!Q$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!R$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!S$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!T$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!U$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$18:$M$37,BDProgramManag!$B$18:$B$37,BDIntermDonorCalc!V$35,BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,BDIntermDonorCalc!$A121,BDProgramManag!$M$18:$M$37)-SUM(BDIntermDonorCalc!M121:V121)","v":0}]
[]
["Communications"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!B$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!C$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!D$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!E$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!F$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!G$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!H$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!I$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!J$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!K$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIF(BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125,BDProgramManag!$I$43:$I$62)-SUM(BDIntermDonorCalc!B125:K125)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!M$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!N$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!O$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!P$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!Q$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!R$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!S$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!T$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!U$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!V$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125)","v":0},{"$f":"SUMIF(BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A125,BDProgramManag!$J$43:$J$62)-SUM(BDIntermDonorCalc!M125:V125)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!B$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!C$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!D$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!E$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!F$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!G$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!H$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!I$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!J$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!K$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIF(BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126,BDProgramManag!$I$43:$I$62)-SUM(BDIntermDonorCalc!B126:K126)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!M$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!N$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!O$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!P$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!Q$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!R$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!S$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!T$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!U$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!V$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126)","v":0},{"$f":"SUMIF(BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A126,BDProgramManag!$J$43:$J$62)-SUM(BDIntermDonorCalc!M126:V126)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!B$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!C$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!D$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!E$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!F$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!G$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!H$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!I$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!J$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!K$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIF(BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127,BDProgramManag!$I$43:$I$62)-SUM(BDIntermDonorCalc!B127:K127)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!M$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!N$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!O$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!P$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!Q$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!R$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!S$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!T$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!U$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!V$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127)","v":0},{"$f":"SUMIF(BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A127,BDProgramManag!$J$43:$J$62)-SUM(BDIntermDonorCalc!M127:V127)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!B$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!C$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!D$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!E$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!F$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!G$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!H$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!I$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!J$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!K$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIF(BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128,BDProgramManag!$I$43:$I$62)-SUM(BDIntermDonorCalc!B128:K128)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!M$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!N$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!O$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!P$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!Q$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!R$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!S$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!T$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!U$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!V$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128)","v":0},{"$f":"SUMIF(BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A128,BDProgramManag!$J$43:$J$62)-SUM(BDIntermDonorCalc!M128:V128)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!B$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!C$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!D$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!E$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!F$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!G$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!H$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!I$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!J$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$43:$I$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!K$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIF(BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129,BDProgramManag!$I$43:$I$62)-SUM(BDIntermDonorCalc!B129:K129)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!M$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!N$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!O$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!P$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!Q$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!R$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!S$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!T$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!U$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$43:$J$62,BDProgramManag!$B$43:$B$62,BDIntermDonorCalc!V$35,BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129)","v":0},{"$f":"SUMIF(BDProgramManag!$C$43:$C$62,BDIntermDonorCalc!$A129,BDProgramManag!$J$43:$J$62)-SUM(BDIntermDonorCalc!M129:V129)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!B$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!C$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!D$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!E$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!F$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!G$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!H$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!I$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!J$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!K$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIF(BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133,BDProgramManag!$I$68:$I$82)-SUM(BDIntermDonorCalc!B133:K133)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!M$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!N$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!O$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!P$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!Q$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!R$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!S$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!T$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!U$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!V$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133)","v":0},{"$f":"SUMIF(BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A133,BDProgramManag!$J$68:$J$82)-SUM(BDIntermDonorCalc!M133:V133)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!B$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!C$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!D$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!E$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!F$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!G$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!H$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!I$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!J$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!K$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIF(BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134,BDProgramManag!$I$68:$I$82)-SUM(BDIntermDonorCalc!B134:K134)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!M$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!N$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!O$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!P$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!Q$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!R$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!S$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!T$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!U$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!V$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134)","v":0},{"$f":"SUMIF(BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A134,BDProgramManag!$J$68:$J$82)-SUM(BDIntermDonorCalc!M134:V134)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!B$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!C$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!D$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!E$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!F$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!G$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!H$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!I$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!J$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!K$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIF(BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135,BDProgramManag!$I$68:$I$82)-SUM(BDIntermDonorCalc!B135:K135)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!M$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!N$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!O$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!P$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!Q$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!R$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!S$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!T$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!U$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!V$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135)","v":0},{"$f":"SUMIF(BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A135,BDProgramManag!$J$68:$J$82)-SUM(BDIntermDonorCalc!M135:V135)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!B$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!C$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!D$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!E$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!F$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!G$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!H$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!I$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!J$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!K$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIF(BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136,BDProgramManag!$I$68:$I$82)-SUM(BDIntermDonorCalc!B136:K136)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!M$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!N$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!O$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!P$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!Q$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!R$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!S$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!T$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!U$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!V$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136)","v":0},{"$f":"SUMIF(BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A136,BDProgramManag!$J$68:$J$82)-SUM(BDIntermDonorCalc!M136:V136)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!B$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!C$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!D$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!E$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!F$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!G$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!H$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!I$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!J$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$I$68:$I$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!K$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIF(BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137,BDProgramManag!$I$68:$I$82)-SUM(BDIntermDonorCalc!B137:K137)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!M$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!N$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!O$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!P$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!Q$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!R$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!S$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!T$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!U$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(BDProgramManag!$J$68:$J$82,BDProgramManag!$B$68:$B$82,BDIntermDonorCalc!V$35,BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137)","v":0},{"$f":"SUMIF(BDProgramManag!$C$68:$C$82,BDIntermDonorCalc!$A137,BDProgramManag!$J$68:$J$82)-SUM(BDIntermDonorCalc!M137:V137)","v":0}]
[]
["Equipment"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!B$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!C$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!D$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!E$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!F$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!G$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!H$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!I$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!J$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!K$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIF(BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141,BDProgramManag!$M$88:$M$110)-SUM(BDIntermDonorCalc!B141:K141)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!M$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!N$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!O$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!P$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!Q$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!R$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!S$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!T$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!U$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!V$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141)","v":0},{"$f":"SUMIF(BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A141,BDProgramManag!$N$88:$N$110)-SUM(BDIntermDonorCalc!M141:V141)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!B$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!C$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!D$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!E$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!F$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!G$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!H$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!I$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!J$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!K$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIF(BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142,BDProgramManag!$M$88:$M$110)-SUM(BDIntermDonorCalc!B142:K142)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!M$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!N$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!O$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!P$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!Q$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!R$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!S$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!T$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!U$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!V$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142)","v":0},{"$f":"SUMIF(BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A142,BDProgramManag!$N$88:$N$110)-SUM(BDIntermDonorCalc!M142:V142)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!B$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!C$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!D$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!E$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!F$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!G$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!H$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!I$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!J$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!K$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIF(BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143,BDProgramManag!$M$88:$M$110)-SUM(BDIntermDonorCalc!B143:K143)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!M$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!N$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!O$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!P$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!Q$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!R$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!S$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!T$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!U$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!V$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143)","v":0},{"$f":"SUMIF(BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A143,BDProgramManag!$N$88:$N$110)-SUM(BDIntermDonorCalc!M143:V143)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!B$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!C$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!D$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!E$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!F$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!G$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!H$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!I$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!J$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!K$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIF(BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144,BDProgramManag!$M$88:$M$110)-SUM(BDIntermDonorCalc!B144:K144)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!M$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!N$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!O$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!P$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!Q$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!R$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!S$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!T$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!U$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!V$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144)","v":0},{"$f":"SUMIF(BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A144,BDProgramManag!$N$88:$N$110)-SUM(BDIntermDonorCalc!M144:V144)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!B$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!C$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!D$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!E$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!F$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!G$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!H$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!I$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!J$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$M$88:$M$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!K$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIF(BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145,BDProgramManag!$M$88:$M$110)-SUM(BDIntermDonorCalc!B145:K145)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!M$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!N$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!O$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!P$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!Q$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!R$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!S$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!T$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!U$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$88:$N$110,BDProgramManag!$B$88:$B$110,BDIntermDonorCalc!V$35,BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145)","v":0},{"$f":"SUMIF(BDProgramManag!$C$88:$C$110,BDIntermDonorCalc!$A145,BDProgramManag!$N$88:$N$110)-SUM(BDIntermDonorCalc!M145:V145)","v":0}]
[]
["Consultants"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!B$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!C$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!D$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!E$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!F$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!G$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!H$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!I$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!J$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!K$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIF(BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149,BDProgramManag!$N$116:$N$134)-SUM(BDIntermDonorCalc!B149:K149)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!M$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!N$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!O$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!P$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!Q$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!R$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!S$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!T$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!U$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!V$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149)","v":0},{"$f":"SUMIF(BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A149,BDProgramManag!$O$116:$O$134)-SUM(BDIntermDonorCalc!M149:V149)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!B$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!C$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!D$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!E$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!F$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!G$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!H$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!I$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!J$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!K$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIF(BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150,BDProgramManag!$N$116:$N$134)-SUM(BDIntermDonorCalc!B150:K150)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!M$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!N$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!O$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!P$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!Q$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!R$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!S$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!T$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!U$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!V$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150)","v":0},{"$f":"SUMIF(BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A150,BDProgramManag!$O$116:$O$134)-SUM(BDIntermDonorCalc!M150:V150)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!B$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!C$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!D$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!E$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!F$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!G$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!H$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!I$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!J$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!K$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIF(BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151,BDProgramManag!$N$116:$N$134)-SUM(BDIntermDonorCalc!B151:K151)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!M$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!N$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!O$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!P$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!Q$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!R$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!S$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!T$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!U$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!V$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151)","v":0},{"$f":"SUMIF(BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A151,BDProgramManag!$O$116:$O$134)-SUM(BDIntermDonorCalc!M151:V151)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!B$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!C$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!D$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!E$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!F$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!G$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!H$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!I$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!J$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!K$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIF(BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152,BDProgramManag!$N$116:$N$134)-SUM(BDIntermDonorCalc!B152:K152)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!M$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!N$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!O$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!P$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!Q$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!R$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!S$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!T$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!U$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!V$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152)","v":0},{"$f":"SUMIF(BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A152,BDProgramManag!$O$116:$O$134)-SUM(BDIntermDonorCalc!M152:V152)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!B$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!C$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!D$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!E$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!F$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!G$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!H$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!I$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!J$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$N$116:$N$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!K$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIF(BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153,BDProgramManag!$N$116:$N$134)-SUM(BDIntermDonorCalc!B153:K153)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!M$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!N$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!O$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!P$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!Q$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!R$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!S$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!T$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!U$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(BDProgramManag!$O$116:$O$134,BDProgramManag!$B$116:$B$134,BDIntermDonorCalc!V$35,BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153)","v":0},{"$f":"SUMIF(BDProgramManag!$C$116:$C$134,BDIntermDonorCalc!$A153,BDProgramManag!$O$116:$O$134)-SUM(BDIntermDonorCalc!M153:V153)","v":0}]
[]
["BDSupervision"]
[]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["BDSupervision workshops & meetings",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B174/$C$28+B175/$C$29+B176/$C$30+B177/$C$31+B178/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C174/$C$28+C175/$C$29+C176/$C$30+C177/$C$31+C178/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Personnel",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B182/$C$28+B183/$C$29+B184/$C$30+B185/$C$31+B186/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C182/$C$28+C183/$C$29+C184/$C$30+C185/$C$31+C186/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Communications",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B190/$C$28+B191/$C$29+B192/$C$30+B193/$C$31+B194/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C190/$C$28+C191/$C$29+C192/$C$30+C193/$C$31+C194/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supplies, utilities & other recurrent cost",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B198/$C$28+B199/$C$29+B200/$C$30+B201/$C$31+B202/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C198/$C$28+C199/$C$29+C200/$C$30+C201/$C$31+C202/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B206/$C$28+B207/$C$29+B208/$C$30+B209/$C$31+B210/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C206/$C$28+C207/$C$29+C208/$C$30+C209/$C$31+C210/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Consultants",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B214/$C$28+B215/$C$29+B216/$C$30+B217/$C$31+B218/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C214/$C$28+C215/$C$29+C216/$C$30+C217/$C$31+C218/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B158:B163)","v":0},{"$f":"SUM(C158:C163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"BDAdminLevel1","v":"National"}]
[{"$f":"BDAdminLevel2","v":0}]
[{"$f":"BDAdminLevel3","v":0}]
[{"$f":"BDAdminLevel4","v":0}]
[{"$f":"BDAdminlevel5","v":0}]
[]
["BDSupervision workshops & meetings"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!B$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!C$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!D$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!E$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!F$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!G$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!H$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!I$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!J$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!K$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIF(BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174,BDSupervision!$L$20:$L$229)-SUM(BDIntermDonorCalc!B174:K174)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!M$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!N$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!O$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!P$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!Q$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!R$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!S$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!T$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!U$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!V$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174)","v":0},{"$f":"SUMIF(BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A174,BDSupervision!$M$20:$M$229)-SUM(BDIntermDonorCalc!M174:V174)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!B$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!C$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!D$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!E$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!F$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!G$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!H$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!I$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!J$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!K$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIF(BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175,BDSupervision!$L$20:$L$229)-SUM(BDIntermDonorCalc!B175:K175)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!M$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!N$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!O$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!P$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!Q$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!R$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!S$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!T$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!U$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!V$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175)","v":0},{"$f":"SUMIF(BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A175,BDSupervision!$M$20:$M$229)-SUM(BDIntermDonorCalc!M175:V175)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!B$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!C$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!D$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!E$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!F$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!G$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!H$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!I$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!J$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!K$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIF(BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176,BDSupervision!$L$20:$L$229)-SUM(BDIntermDonorCalc!B176:K176)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!M$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!N$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!O$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!P$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!Q$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!R$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!S$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!T$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!U$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!V$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176)","v":0},{"$f":"SUMIF(BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A176,BDSupervision!$M$20:$M$229)-SUM(BDIntermDonorCalc!M176:V176)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!B$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!C$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!D$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!E$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!F$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!G$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!H$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!I$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!J$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!K$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIF(BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177,BDSupervision!$L$20:$L$229)-SUM(BDIntermDonorCalc!B177:K177)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!M$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!N$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!O$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!P$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!Q$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!R$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!S$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!T$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!U$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!V$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177)","v":0},{"$f":"SUMIF(BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A177,BDSupervision!$M$20:$M$229)-SUM(BDIntermDonorCalc!M177:V177)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!B$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!C$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!D$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!E$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!F$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!G$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!H$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!I$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!J$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$L$20:$L$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!K$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIF(BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178,BDSupervision!$L$20:$L$229)-SUM(BDIntermDonorCalc!B178:K178)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!M$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!N$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!O$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!P$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!Q$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!R$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!S$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!T$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!U$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(BDSupervision!$M$20:$M$229,BDSupervision!$B$20:$B$229,BDIntermDonorCalc!V$35,BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178)","v":0},{"$f":"SUMIF(BDSupervision!$C$20:$C$229,BDIntermDonorCalc!$A178,BDSupervision!$M$20:$M$229)-SUM(BDIntermDonorCalc!M178:V178)","v":0}]
[]
["Personnel"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!B$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!C$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!D$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!E$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!F$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!G$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!H$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!I$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!J$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!K$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIF(BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182,BDSupervision!$L$245:$L$264)-SUM(BDIntermDonorCalc!B182:K182)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!M$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!N$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!O$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!P$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!Q$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!R$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!S$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!T$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!U$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!V$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182)","v":0},{"$f":"SUMIF(BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A182,BDSupervision!$M$245:$M$264)-SUM(BDIntermDonorCalc!M182:V182)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!B$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!C$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!D$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!E$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!F$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!G$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!H$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!I$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!J$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!K$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIF(BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183,BDSupervision!$L$245:$L$264)-SUM(BDIntermDonorCalc!B183:K183)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!M$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!N$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!O$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!P$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!Q$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!R$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!S$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!T$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!U$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!V$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183)","v":0},{"$f":"SUMIF(BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A183,BDSupervision!$M$245:$M$264)-SUM(BDIntermDonorCalc!M183:V183)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!B$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!C$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!D$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!E$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!F$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!G$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!H$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!I$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!J$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!K$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIF(BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184,BDSupervision!$L$245:$L$264)-SUM(BDIntermDonorCalc!B184:K184)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!M$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!N$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!O$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!P$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!Q$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!R$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!S$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!T$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!U$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!V$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184)","v":0},{"$f":"SUMIF(BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A184,BDSupervision!$M$245:$M$264)-SUM(BDIntermDonorCalc!M184:V184)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!B$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!C$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!D$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!E$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!F$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!G$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!H$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!I$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!J$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!K$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIF(BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185,BDSupervision!$L$245:$L$264)-SUM(BDIntermDonorCalc!B185:K185)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!M$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!N$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!O$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!P$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!Q$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!R$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!S$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!T$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!U$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!V$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185)","v":0},{"$f":"SUMIF(BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A185,BDSupervision!$M$245:$M$264)-SUM(BDIntermDonorCalc!M185:V185)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!B$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!C$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!D$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!E$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!F$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!G$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!H$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!I$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!J$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$L$245:$L$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!K$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIF(BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186,BDSupervision!$L$245:$L$264)-SUM(BDIntermDonorCalc!B186:K186)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!M$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!N$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!O$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!P$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!Q$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!R$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!S$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!T$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!U$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(BDSupervision!$M$245:$M$264,BDSupervision!$B$245:$B$264,BDIntermDonorCalc!V$35,BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186)","v":0},{"$f":"SUMIF(BDSupervision!$C$245:$C$264,BDIntermDonorCalc!$A186,BDSupervision!$M$245:$M$264)-SUM(BDIntermDonorCalc!M186:V186)","v":0}]
[]
["Communications"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!B$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!C$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!D$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!E$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!F$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!G$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!H$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!I$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!J$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!K$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIF(BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190,BDSupervision!$I$270:$I$289)-SUM(BDIntermDonorCalc!B190:K190)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!M$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!N$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!O$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!P$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!Q$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!R$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!S$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!T$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!U$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!V$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190)","v":0},{"$f":"SUMIF(BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A190,BDSupervision!$J$270:$J$289)-SUM(BDIntermDonorCalc!M190:V190)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!B$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!C$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!D$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!E$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!F$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!G$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!H$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!I$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!J$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!K$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIF(BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191,BDSupervision!$I$270:$I$289)-SUM(BDIntermDonorCalc!B191:K191)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!M$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!N$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!O$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!P$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!Q$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!R$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!S$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!T$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!U$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!V$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191)","v":0},{"$f":"SUMIF(BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A191,BDSupervision!$J$270:$J$289)-SUM(BDIntermDonorCalc!M191:V191)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!B$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!C$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!D$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!E$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!F$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!G$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!H$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!I$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!J$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!K$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIF(BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192,BDSupervision!$I$270:$I$289)-SUM(BDIntermDonorCalc!B192:K192)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!M$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!N$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!O$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!P$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!Q$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!R$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!S$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!T$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!U$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!V$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192)","v":0},{"$f":"SUMIF(BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A192,BDSupervision!$J$270:$J$289)-SUM(BDIntermDonorCalc!M192:V192)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!B$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!C$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!D$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!E$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!F$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!G$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!H$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!I$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!J$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!K$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIF(BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193,BDSupervision!$I$270:$I$289)-SUM(BDIntermDonorCalc!B193:K193)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!M$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!N$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!O$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!P$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!Q$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!R$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!S$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!T$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!U$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!V$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193)","v":0},{"$f":"SUMIF(BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A193,BDSupervision!$J$270:$J$289)-SUM(BDIntermDonorCalc!M193:V193)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!B$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!C$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!D$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!E$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!F$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!G$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!H$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!I$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!J$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$I$270:$I$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!K$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIF(BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194,BDSupervision!$I$270:$I$289)-SUM(BDIntermDonorCalc!B194:K194)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!M$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!N$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!O$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!P$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!Q$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!R$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!S$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!T$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!U$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(BDSupervision!$J$270:$J$289,BDSupervision!$B$270:$B$289,BDIntermDonorCalc!V$35,BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194)","v":0},{"$f":"SUMIF(BDSupervision!$C$270:$C$289,BDIntermDonorCalc!$A194,BDSupervision!$J$270:$J$289)-SUM(BDIntermDonorCalc!M194:V194)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!B$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!C$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!D$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!E$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!F$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!G$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!H$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!I$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!J$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!K$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIF(BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198,BDSupervision!$I$295:$I$309)-SUM(BDIntermDonorCalc!B198:K198)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!M$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!N$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!O$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!P$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!Q$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!R$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!S$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!T$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!U$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!V$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198)","v":0},{"$f":"SUMIF(BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A198,BDSupervision!$J$295:$J$309)-SUM(BDIntermDonorCalc!M198:V198)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!B$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!C$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!D$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!E$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!F$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!G$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!H$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!I$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!J$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!K$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIF(BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199,BDSupervision!$I$295:$I$309)-SUM(BDIntermDonorCalc!B199:K199)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!M$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!N$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!O$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!P$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!Q$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!R$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!S$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!T$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!U$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!V$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199)","v":0},{"$f":"SUMIF(BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A199,BDSupervision!$J$295:$J$309)-SUM(BDIntermDonorCalc!M199:V199)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!B$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!C$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!D$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!E$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!F$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!G$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!H$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!I$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!J$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!K$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIF(BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200,BDSupervision!$I$295:$I$309)-SUM(BDIntermDonorCalc!B200:K200)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!M$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!N$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!O$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!P$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!Q$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!R$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!S$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!T$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!U$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!V$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200)","v":0},{"$f":"SUMIF(BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A200,BDSupervision!$J$295:$J$309)-SUM(BDIntermDonorCalc!M200:V200)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!B$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!C$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!D$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!E$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!F$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!G$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!H$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!I$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!J$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!K$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIF(BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201,BDSupervision!$I$295:$I$309)-SUM(BDIntermDonorCalc!B201:K201)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!M$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!N$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!O$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!P$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!Q$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!R$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!S$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!T$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!U$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!V$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201)","v":0},{"$f":"SUMIF(BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A201,BDSupervision!$J$295:$J$309)-SUM(BDIntermDonorCalc!M201:V201)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!B$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!C$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!D$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!E$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!F$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!G$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!H$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!I$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!J$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$I$295:$I$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!K$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIF(BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202,BDSupervision!$I$295:$I$309)-SUM(BDIntermDonorCalc!B202:K202)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!M$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!N$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!O$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!P$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!Q$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!R$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!S$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!T$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!U$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(BDSupervision!$J$295:$J$309,BDSupervision!$B$295:$B$309,BDIntermDonorCalc!V$35,BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202)","v":0},{"$f":"SUMIF(BDSupervision!$C$295:$C$309,BDIntermDonorCalc!$A202,BDSupervision!$J$295:$J$309)-SUM(BDIntermDonorCalc!M202:V202)","v":0}]
[]
["Equipment"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!B$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!C$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!D$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!E$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!F$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!G$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!H$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!I$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!J$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!K$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIF(BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206,BDSupervision!$M$315:$M$337)-SUM(BDIntermDonorCalc!B206:K206)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!M$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!N$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!O$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!P$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!Q$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!R$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!S$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!T$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!U$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!V$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206)","v":0},{"$f":"SUMIF(BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A206,BDSupervision!$N$315:$N$337)-SUM(BDIntermDonorCalc!M206:V206)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!B$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!C$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!D$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!E$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!F$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!G$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!H$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!I$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!J$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!K$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIF(BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207,BDSupervision!$M$315:$M$337)-SUM(BDIntermDonorCalc!B207:K207)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!M$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!N$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!O$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!P$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!Q$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!R$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!S$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!T$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!U$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!V$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207)","v":0},{"$f":"SUMIF(BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A207,BDSupervision!$N$315:$N$337)-SUM(BDIntermDonorCalc!M207:V207)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!B$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!C$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!D$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!E$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!F$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!G$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!H$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!I$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!J$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!K$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIF(BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208,BDSupervision!$M$315:$M$337)-SUM(BDIntermDonorCalc!B208:K208)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!M$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!N$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!O$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!P$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!Q$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!R$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!S$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!T$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!U$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!V$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208)","v":0},{"$f":"SUMIF(BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A208,BDSupervision!$N$315:$N$337)-SUM(BDIntermDonorCalc!M208:V208)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!B$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!C$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!D$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!E$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!F$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!G$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!H$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!I$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!J$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!K$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIF(BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209,BDSupervision!$M$315:$M$337)-SUM(BDIntermDonorCalc!B209:K209)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!M$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!N$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!O$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!P$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!Q$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!R$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!S$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!T$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!U$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!V$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209)","v":0},{"$f":"SUMIF(BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A209,BDSupervision!$N$315:$N$337)-SUM(BDIntermDonorCalc!M209:V209)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!B$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!C$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!D$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!E$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!F$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!G$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!H$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!I$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!J$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$M$315:$M$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!K$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIF(BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210,BDSupervision!$M$315:$M$337)-SUM(BDIntermDonorCalc!B210:K210)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!M$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!N$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!O$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!P$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!Q$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!R$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!S$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!T$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!U$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(BDSupervision!$N$315:$N$337,BDSupervision!$B$315:$B$337,BDIntermDonorCalc!V$35,BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210)","v":0},{"$f":"SUMIF(BDSupervision!$C$315:$C$337,BDIntermDonorCalc!$A210,BDSupervision!$N$315:$N$337)-SUM(BDIntermDonorCalc!M210:V210)","v":0}]
[]
["Consultants"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!B$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!C$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!D$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!E$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!F$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!G$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!H$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!I$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!J$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!K$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIF(BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214,BDSupervision!$N$343:$N$361)-SUM(BDIntermDonorCalc!B214:K214)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!M$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!N$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!O$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!P$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!Q$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!R$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!S$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!T$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!U$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!V$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214)","v":0},{"$f":"SUMIF(BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A214,BDSupervision!$O$343:$O$361)-SUM(BDIntermDonorCalc!M214:V214)","v":0}]
[{"$f":"BDAdminLevel2","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!B$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!C$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!D$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!E$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!F$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!G$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!H$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!I$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!J$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!K$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIF(BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215,BDSupervision!$N$343:$N$361)-SUM(BDIntermDonorCalc!B215:K215)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!M$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!N$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!O$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!P$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!Q$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!R$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!S$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!T$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!U$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!V$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215)","v":0},{"$f":"SUMIF(BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A215,BDSupervision!$O$343:$O$361)-SUM(BDIntermDonorCalc!M215:V215)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!B$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!C$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!D$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!E$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!F$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!G$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!H$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!I$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!J$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!K$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIF(BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216,BDSupervision!$N$343:$N$361)-SUM(BDIntermDonorCalc!B216:K216)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!M$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!N$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!O$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!P$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!Q$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!R$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!S$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!T$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!U$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!V$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216)","v":0},{"$f":"SUMIF(BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A216,BDSupervision!$O$343:$O$361)-SUM(BDIntermDonorCalc!M216:V216)","v":0}]
[{"$f":"BDAdminLevel4","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!B$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!C$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!D$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!E$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!F$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!G$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!H$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!I$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!J$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!K$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIF(BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217,BDSupervision!$N$343:$N$361)-SUM(BDIntermDonorCalc!B217:K217)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!M$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!N$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!O$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!P$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!Q$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!R$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!S$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!T$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!U$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!V$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217)","v":0},{"$f":"SUMIF(BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A217,BDSupervision!$O$343:$O$361)-SUM(BDIntermDonorCalc!M217:V217)","v":0}]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!B$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!C$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!D$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!E$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!F$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!G$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!H$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!I$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!J$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$N$343:$N$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!K$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIF(BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218,BDSupervision!$N$343:$N$361)-SUM(BDIntermDonorCalc!B218:K218)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!M$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!N$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!O$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!P$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!Q$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!R$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!S$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!T$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!U$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(BDSupervision!$O$343:$O$361,BDSupervision!$B$343:$B$361,BDIntermDonorCalc!V$35,BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218)","v":0},{"$f":"SUMIF(BDSupervision!$C$343:$C$361,BDIntermDonorCalc!$A218,BDSupervision!$O$343:$O$361)-SUM(BDIntermDonorCalc!M218:V218)","v":0}]
[]
["VA delivery & Analysis"]
[]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["Refresher training & workshops",{"$f":"IF(B$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,B$2,BDL_1110!$L$25:$L$245))","v":0},{"$f":"IF(C$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,C$2,BDL_1110!$L$25:$L$245))","v":0},{"$f":"IF(D$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,D$2,BDL_1110!$L$25:$L$245))","v":0},{"$f":"IF(E$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,E$2,BDL_1110!$L$25:$L$245))","v":0},{"$f":"IF(F$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,F$2,BDL_1110!$L$25:$L$245))","v":0},{"$f":"IF(G$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,G$2,BDL_1110!$L$25:$L$245))","v":0},{"$f":"IF(H$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,H$2,BDL_1110!$L$25:$L$245))","v":0},{"$f":"IF(I$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,I$2,BDL_1110!$L$25:$L$245))","v":0},{"$f":"IF(J$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,J$2,BDL_1110!$L$25:$L$245))","v":0},{"$f":"IF(K$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,K$2,BDL_1110!$L$25:$L$245))","v":0},{"$f":"SUM(BDL_1110!B10)-SUM(B223:K223)","v":0},{"$f":"IF(M$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,M$2,BDL_1110!$M$25:$M$245))","v":0},{"$f":"IF(N$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,N$2,BDL_1110!$M$25:$M$245))","v":0},{"$f":"IF(O$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,O$2,BDL_1110!$M$25:$M$245))","v":0},{"$f":"IF(P$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,P$2,BDL_1110!$M$25:$M$245))","v":0},{"$f":"IF(Q$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,Q$2,BDL_1110!$M$25:$M$245))","v":0},{"$f":"IF(R$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,R$2,BDL_1110!$M$25:$M$245))","v":0},{"$f":"IF(S$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,S$2,BDL_1110!$M$25:$M$245))","v":0},{"$f":"IF(T$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,T$2,BDL_1110!$M$25:$M$245))","v":0},{"$f":"IF(U$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,U$2,BDL_1110!$M$25:$M$245))","v":0},{"$f":"IF(V$2=\"\",0,SUMIF(BDL_1110!$B$25:$B$245,V$2,BDL_1110!$M$25:$M$245))","v":0},{"$f":"SUM(BDL_1110!C10)-SUM(M223:V223)","v":0}]
["Personnel",{"$f":"IF(B$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,B$2,BDL_1110!$K$284:$K$303))","v":0},{"$f":"IF(C$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,C$2,BDL_1110!$K$284:$K$303))","v":0},{"$f":"IF(D$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,D$2,BDL_1110!$K$284:$K$303))","v":0},{"$f":"IF(E$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,E$2,BDL_1110!$K$284:$K$303))","v":0},{"$f":"IF(F$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,F$2,BDL_1110!$K$284:$K$303))","v":0},{"$f":"IF(G$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,G$2,BDL_1110!$K$284:$K$303))","v":0},{"$f":"IF(H$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,H$2,BDL_1110!$K$284:$K$303))","v":0},{"$f":"IF(I$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,I$2,BDL_1110!$K$284:$K$303))","v":0},{"$f":"IF(J$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,J$2,BDL_1110!$K$284:$K$303))","v":0},{"$f":"IF(K$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,K$2,BDL_1110!$K$284:$K$303))","v":0},{"$f":"SUM(BDL_1110!B11)-SUM(B224:K224)","v":0},{"$f":"IF(M$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,M$2,BDL_1110!$L$284:$L$303))","v":0},{"$f":"IF(N$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,N$2,BDL_1110!$L$284:$L$303))","v":0},{"$f":"IF(O$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,O$2,BDL_1110!$L$284:$L$303))","v":0},{"$f":"IF(P$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,P$2,BDL_1110!$L$284:$L$303))","v":0},{"$f":"IF(Q$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,Q$2,BDL_1110!$L$284:$L$303))","v":0},{"$f":"IF(R$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,R$2,BDL_1110!$L$284:$L$303))","v":0},{"$f":"IF(S$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,S$2,BDL_1110!$L$284:$L$303))","v":0},{"$f":"IF(T$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,T$2,BDL_1110!$L$284:$L$303))","v":0},{"$f":"IF(U$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,U$2,BDL_1110!$L$284:$L$303))","v":0},{"$f":"IF(V$2=\"\",0,SUMIF(BDL_1110!$B$284:$B$303,V$2,BDL_1110!$L$284:$L$303))","v":0},{"$f":"SUM(BDL_1110!C11)-SUM(M224:V224)","v":0}]
["Communications",{"$f":"IF(B$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,B$2,BDL_1110!$H$309:$H$328))","v":0},{"$f":"IF(C$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,C$2,BDL_1110!$H$309:$H$328))","v":0},{"$f":"IF(D$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,D$2,BDL_1110!$H$309:$H$328))","v":0},{"$f":"IF(E$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,E$2,BDL_1110!$H$309:$H$328))","v":0},{"$f":"IF(F$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,F$2,BDL_1110!$H$309:$H$328))","v":0},{"$f":"IF(G$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,G$2,BDL_1110!$H$309:$H$328))","v":0},{"$f":"IF(H$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,H$2,BDL_1110!$H$309:$H$328))","v":0},{"$f":"IF(I$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,I$2,BDL_1110!$H$309:$H$328))","v":0},{"$f":"IF(J$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,J$2,BDL_1110!$H$309:$H$328))","v":0},{"$f":"IF(K$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,K$2,BDL_1110!$H$309:$H$328))","v":0},{"$f":"SUM(BDL_1110!B12)-SUM(B225:K225)","v":0},{"$f":"IF(M$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,M$2,BDL_1110!$I$309:$I$328))","v":0},{"$f":"IF(N$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,N$2,BDL_1110!$I$309:$I$328))","v":0},{"$f":"IF(O$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,O$2,BDL_1110!$I$309:$I$328))","v":0},{"$f":"IF(P$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,P$2,BDL_1110!$I$309:$I$328))","v":0},{"$f":"IF(Q$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,Q$2,BDL_1110!$I$309:$I$328))","v":0},{"$f":"IF(R$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,R$2,BDL_1110!$I$309:$I$328))","v":0},{"$f":"IF(S$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,S$2,BDL_1110!$I$309:$I$328))","v":0},{"$f":"IF(T$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,T$2,BDL_1110!$I$309:$I$328))","v":0},{"$f":"IF(U$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,U$2,BDL_1110!$I$309:$I$328))","v":0},{"$f":"IF(V$2=\"\",0,SUMIF(BDL_1110!$B$309:$B$328,V$2,BDL_1110!$I$309:$I$328))","v":0},{"$f":"SUM(BDL_1110!C12)-SUM(M225:V225)","v":0}]
["Maintenance",{"$f":"IF(B$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,B$2,BDL_1110!$H$334:$H$353))","v":0},{"$f":"IF(C$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,C$2,BDL_1110!$H$334:$H$353))","v":0},{"$f":"IF(D$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,D$2,BDL_1110!$H$334:$H$353))","v":0},{"$f":"IF(E$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,E$2,BDL_1110!$H$334:$H$353))","v":0},{"$f":"IF(F$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,F$2,BDL_1110!$H$334:$H$353))","v":0},{"$f":"IF(G$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,G$2,BDL_1110!$H$334:$H$353))","v":0},{"$f":"IF(H$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,H$2,BDL_1110!$H$334:$H$353))","v":0},{"$f":"IF(I$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,I$2,BDL_1110!$H$334:$H$353))","v":0},{"$f":"IF(J$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,J$2,BDL_1110!$H$334:$H$353))","v":0},{"$f":"IF(K$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,K$2,BDL_1110!$H$334:$H$353))","v":0},{"$f":"SUM(BDL_1110!B13)-SUM(B226:K226)","v":0},{"$f":"IF(M$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,M$2,BDL_1110!$I$334:$I$353))","v":0},{"$f":"IF(N$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,N$2,BDL_1110!$I$334:$I$353))","v":0},{"$f":"IF(O$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,O$2,BDL_1110!$I$334:$I$353))","v":0},{"$f":"IF(P$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,P$2,BDL_1110!$I$334:$I$353))","v":0},{"$f":"IF(Q$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,Q$2,BDL_1110!$I$334:$I$353))","v":0},{"$f":"IF(R$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,R$2,BDL_1110!$I$334:$I$353))","v":0},{"$f":"IF(S$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,S$2,BDL_1110!$I$334:$I$353))","v":0},{"$f":"IF(T$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,T$2,BDL_1110!$I$334:$I$353))","v":0},{"$f":"IF(U$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,U$2,BDL_1110!$I$334:$I$353))","v":0},{"$f":"IF(V$2=\"\",0,SUMIF(BDL_1110!$B$334:$B$353,V$2,BDL_1110!$I$334:$I$353))","v":0},{"$f":"SUM(BDL_1110!C13)-SUM(M226:V226)","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"IF(B$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,B$2,BDL_1110!$H$359:$H$373))","v":0},{"$f":"IF(C$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,C$2,BDL_1110!$H$359:$H$373))","v":0},{"$f":"IF(D$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,D$2,BDL_1110!$H$359:$H$373))","v":0},{"$f":"IF(E$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,E$2,BDL_1110!$H$359:$H$373))","v":0},{"$f":"IF(F$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,F$2,BDL_1110!$H$359:$H$373))","v":0},{"$f":"IF(G$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,G$2,BDL_1110!$H$359:$H$373))","v":0},{"$f":"IF(H$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,H$2,BDL_1110!$H$359:$H$373))","v":0},{"$f":"IF(I$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,I$2,BDL_1110!$H$359:$H$373))","v":0},{"$f":"IF(J$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,J$2,BDL_1110!$H$359:$H$373))","v":0},{"$f":"IF(K$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,K$2,BDL_1110!$H$359:$H$373))","v":0},{"$f":"SUM(BDL_1110!B14)-SUM(B227:K227)","v":0},{"$f":"IF(M$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,M$2,BDL_1110!$I$359:$I$373))","v":0},{"$f":"IF(N$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,N$2,BDL_1110!$I$359:$I$373))","v":0},{"$f":"IF(O$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,O$2,BDL_1110!$I$359:$I$373))","v":0},{"$f":"IF(P$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,P$2,BDL_1110!$I$359:$I$373))","v":0},{"$f":"IF(Q$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,Q$2,BDL_1110!$I$359:$I$373))","v":0},{"$f":"IF(R$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,R$2,BDL_1110!$I$359:$I$373))","v":0},{"$f":"IF(S$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,S$2,BDL_1110!$I$359:$I$373))","v":0},{"$f":"IF(T$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,T$2,BDL_1110!$I$359:$I$373))","v":0},{"$f":"IF(U$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,U$2,BDL_1110!$I$359:$I$373))","v":0},{"$f":"IF(V$2=\"\",0,SUMIF(BDL_1110!$B$359:$B$373,V$2,BDL_1110!$I$359:$I$373))","v":0},{"$f":"SUM(BDL_1110!C14)-SUM(M227:V227)","v":0}]
["Buildings",{"$f":"IF(B$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,B$2,BDL_1110!$M$379:$M$393))","v":0},{"$f":"IF(C$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,C$2,BDL_1110!$M$379:$M$393))","v":0},{"$f":"IF(D$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,D$2,BDL_1110!$M$379:$M$393))","v":0},{"$f":"IF(E$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,E$2,BDL_1110!$M$379:$M$393))","v":0},{"$f":"IF(F$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,F$2,BDL_1110!$M$379:$M$393))","v":0},{"$f":"IF(G$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,G$2,BDL_1110!$M$379:$M$393))","v":0},{"$f":"IF(H$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,H$2,BDL_1110!$M$379:$M$393))","v":0},{"$f":"IF(I$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,I$2,BDL_1110!$M$379:$M$393))","v":0},{"$f":"IF(J$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,J$2,BDL_1110!$M$379:$M$393))","v":0},{"$f":"IF(K$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,K$2,BDL_1110!$M$379:$M$393))","v":0},{"$f":"SUM(BDL_1110!B15)-SUM(B228:K228)","v":0},{"$f":"IF(M$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,M$2,BDL_1110!$N$379:$N$393))","v":0},{"$f":"IF(N$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,N$2,BDL_1110!$N$379:$N$393))","v":0},{"$f":"IF(O$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,O$2,BDL_1110!$N$379:$N$393))","v":0},{"$f":"IF(P$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,P$2,BDL_1110!$N$379:$N$393))","v":0},{"$f":"IF(Q$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,Q$2,BDL_1110!$N$379:$N$393))","v":0},{"$f":"IF(R$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,R$2,BDL_1110!$N$379:$N$393))","v":0},{"$f":"IF(S$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,S$2,BDL_1110!$N$379:$N$393))","v":0},{"$f":"IF(T$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,T$2,BDL_1110!$N$379:$N$393))","v":0},{"$f":"IF(U$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,U$2,BDL_1110!$N$379:$N$393))","v":0},{"$f":"IF(V$2=\"\",0,SUMIF(BDL_1110!$B$379:$B$393,V$2,BDL_1110!$N$379:$N$393))","v":0},{"$f":"SUM(BDL_1110!C15)-SUM(M228:V228)","v":0}]
["Equipment",{"$f":"IF(B$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,B$2,BDL_1110!$M$399:$M$421))","v":0},{"$f":"IF(C$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,C$2,BDL_1110!$M$399:$M$421))","v":0},{"$f":"IF(D$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,D$2,BDL_1110!$M$399:$M$421))","v":0},{"$f":"IF(E$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,E$2,BDL_1110!$M$399:$M$421))","v":0},{"$f":"IF(F$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,F$2,BDL_1110!$M$399:$M$421))","v":0},{"$f":"IF(G$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,G$2,BDL_1110!$M$399:$M$421))","v":0},{"$f":"IF(H$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,H$2,BDL_1110!$M$399:$M$421))","v":0},{"$f":"IF(I$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,I$2,BDL_1110!$M$399:$M$421))","v":0},{"$f":"IF(J$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,J$2,BDL_1110!$M$399:$M$421))","v":0},{"$f":"IF(K$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,K$2,BDL_1110!$M$399:$M$421))","v":0},{"$f":"SUM(BDL_1110!B16)-SUM(B229:K229)","v":0},{"$f":"IF(M$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,M$2,BDL_1110!$N$399:$N$421))","v":0},{"$f":"IF(N$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,N$2,BDL_1110!$N$399:$N$421))","v":0},{"$f":"IF(O$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,O$2,BDL_1110!$N$399:$N$421))","v":0},{"$f":"IF(P$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,P$2,BDL_1110!$N$399:$N$421))","v":0},{"$f":"IF(Q$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,Q$2,BDL_1110!$N$399:$N$421))","v":0},{"$f":"IF(R$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,R$2,BDL_1110!$N$399:$N$421))","v":0},{"$f":"IF(S$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,S$2,BDL_1110!$N$399:$N$421))","v":0},{"$f":"IF(T$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,T$2,BDL_1110!$N$399:$N$421))","v":0},{"$f":"IF(U$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,U$2,BDL_1110!$N$399:$N$421))","v":0},{"$f":"IF(V$2=\"\",0,SUMIF(BDL_1110!$B$399:$B$421,V$2,BDL_1110!$N$399:$N$421))","v":0},{"$f":"SUM(BDL_1110!C16)-SUM(M229:V229)","v":0}]
["Vehicles",{"$f":"IF(B$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,B$2,BDL_1110!$M$427:$M$446))","v":0},{"$f":"IF(C$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,C$2,BDL_1110!$M$427:$M$446))","v":0},{"$f":"IF(D$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,D$2,BDL_1110!$M$427:$M$446))","v":0},{"$f":"IF(E$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,E$2,BDL_1110!$M$427:$M$446))","v":0},{"$f":"IF(F$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,F$2,BDL_1110!$M$427:$M$446))","v":0},{"$f":"IF(G$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,G$2,BDL_1110!$M$427:$M$446))","v":0},{"$f":"IF(H$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,H$2,BDL_1110!$M$427:$M$446))","v":0},{"$f":"IF(I$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,I$2,BDL_1110!$M$427:$M$446))","v":0},{"$f":"IF(J$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,J$2,BDL_1110!$M$427:$M$446))","v":0},{"$f":"IF(K$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,K$2,BDL_1110!$M$427:$M$446))","v":0},{"$f":"SUM(BDL_1110!B17)-SUM(B230:K230)","v":0},{"$f":"IF(M$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,M$2,BDL_1110!$N$427:$N$446))","v":0},{"$f":"IF(N$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,N$2,BDL_1110!$N$427:$N$446))","v":0},{"$f":"IF(O$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,O$2,BDL_1110!$N$427:$N$446))","v":0},{"$f":"IF(P$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,P$2,BDL_1110!$N$427:$N$446))","v":0},{"$f":"IF(Q$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,Q$2,BDL_1110!$N$427:$N$446))","v":0},{"$f":"IF(R$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,R$2,BDL_1110!$N$427:$N$446))","v":0},{"$f":"IF(S$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,S$2,BDL_1110!$N$427:$N$446))","v":0},{"$f":"IF(T$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,T$2,BDL_1110!$N$427:$N$446))","v":0},{"$f":"IF(U$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,U$2,BDL_1110!$N$427:$N$446))","v":0},{"$f":"IF(V$2=\"\",0,SUMIF(BDL_1110!$B$427:$B$446,V$2,BDL_1110!$N$427:$N$446))","v":0},{"$f":"SUM(BDL_1110!C17)-SUM(M230:V230)","v":0}]
["Consultants",{"$f":"IF(B$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,B$2,BDL_1110!$M$452:$M$470))","v":0},{"$f":"IF(C$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,C$2,BDL_1110!$M$452:$M$470))","v":0},{"$f":"IF(D$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,D$2,BDL_1110!$M$452:$M$470))","v":0},{"$f":"IF(E$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,E$2,BDL_1110!$M$452:$M$470))","v":0},{"$f":"IF(F$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,F$2,BDL_1110!$M$452:$M$470))","v":0},{"$f":"IF(G$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,G$2,BDL_1110!$M$452:$M$470))","v":0},{"$f":"IF(H$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,H$2,BDL_1110!$M$452:$M$470))","v":0},{"$f":"IF(I$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,I$2,BDL_1110!$M$452:$M$470))","v":0},{"$f":"IF(J$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,J$2,BDL_1110!$M$452:$M$470))","v":0},{"$f":"IF(K$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,K$2,BDL_1110!$M$452:$M$470))","v":0},{"$f":"SUM(BDL_1110!B18)-SUM(B231:K231)","v":0},{"$f":"IF(M$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,M$2,BDL_1110!$N$452:$N$470))","v":0},{"$f":"IF(N$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,N$2,BDL_1110!$N$452:$N$470))","v":0},{"$f":"IF(O$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,O$2,BDL_1110!$N$452:$N$470))","v":0},{"$f":"IF(P$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,P$2,BDL_1110!$N$452:$N$470))","v":0},{"$f":"IF(Q$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,Q$2,BDL_1110!$N$452:$N$470))","v":0},{"$f":"IF(R$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,R$2,BDL_1110!$N$452:$N$470))","v":0},{"$f":"IF(S$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,S$2,BDL_1110!$N$452:$N$470))","v":0},{"$f":"IF(T$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,T$2,BDL_1110!$N$452:$N$470))","v":0},{"$f":"IF(U$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,U$2,BDL_1110!$N$452:$N$470))","v":0},{"$f":"IF(V$2=\"\",0,SUMIF(BDL_1110!$B$452:$B$470,V$2,BDL_1110!$N$452:$N$470))","v":0},{"$f":"SUM(BDL_1110!C18)-SUM(M231:V231)","v":0}]
["TOTAL",{"$f":"SUM(B224:B231)","v":0},{"$f":"SUM(C224:C231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["All"]
[null,{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
[{"$f":"BDAdminLevel1","v":"National"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BDAdminLevel2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BDAdminLevel3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BDAdminLevel4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"BDAdminlevel5","v":0},{"$f":"SUM(B224:B231)","v":0},{"$f":"SUM(C224:C231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"BDRes_PerDonor","index":16,"n_rows":66,"n_cols":25,"rows_kept":66,"cut":false,"hidden":false,"merged":[[19,3,19,13],[19,14,19,24],[28,3,28,13],[28,14,28,24],[33,3,33,13],[33,14,33,24],[38,3,38,13],[38,14,38,24],[46,3,46,13],[46,14,46,24],[55,3,55,13],[55,14,55,24]]}
[null,{"$f":"ResultsTableOverall!C24","v":"Total Financial Cost in  months in  ()"},{"$f":"ResultsTableOverall!D24","v":"% of financial costs"},{"$f":"ResultsTableOverall!E24","v":"Total Economic Cost in  months in  ()"},{"$f":"ResultsTableOverall!F24","v":"% of economic costs"},null,null,{"$f":"ResultsTableOverall!C24","v":"Total Financial Cost in  months in  ()"},{"$f":"ResultsTableOverall!D24","v":"% of financial costs"},{"$f":"ResultsTableOverall!E24","v":"Total Economic Cost in  months in  ()"},{"$f":"ResultsTableOverall!F24","v":"% of economic costs"},null,null,"From BDRes_PerAdminLevel",null,null,"From InterDonorCalc"]
[{"$f":"ResultsTableOverall!B25","v":"Start-up costs"},null,null,null,null,null,{"$f":"ResultsTableOverall!B25","v":"Start-up costs"},null,null,null,null,null,null,"Financial","Economic",null,"Financial","Economic"]
[{"$f":"ResultsTableOverall!B26","v":"Trainings, workshops & meetings"},{"$f":"B31","v":0},{"$f":"IF($B$19=0,\"\",B3/$B$19)","v":""},{"$f":"C31","v":0},{"$f":"IF($D$19=0,\"\",D3/$D$19)","v":""},null,{"$f":"ResultsTableOverall!B26","v":"Trainings, workshops & meetings"},{"$f":"BDNumberAdminLevel5*B3","v":0},{"$f":"IF($H$19=0,\"\",H3/$H$19)","v":""},{"$f":"BDNumberAdminLevel5*D3","v":0},{"$f":"IF($J$19=0,\"\",J3/$J$19)","v":""},null,"Start Up activities",null,null,null,{"$f":"SUM(BDIntermDonorCalc!B3:L3)","v":0},{"$f":"SUM(BDIntermDonorCalc!M3:W3)","v":0}]
[{"$f":"ResultsTableOverall!B27","v":"Other start up"},{"$f":"B32","v":0},"",{"$f":"C32","v":0},"",null,{"$f":"ResultsTableOverall!B27","v":"Other start up"},{"$f":"BDNumberAdminLevel5*B4","v":0},{"$f":"IF($H$19=0,\"\",H4/$H$19)","v":""},{"$f":"BDNumberAdminLevel5*D4","v":0},{"$f":"IF($J$19=0,\"\",J4/$J$19)","v":""},null,"Governance activities",null,null,null,{"$f":"SUM(BDIntermDonorCalc!B4:L4)","v":0},{"$f":"SUM(BDIntermDonorCalc!M4:W4)","v":0}]
[{"$f":"ResultsTableOverall!B28","v":"Total start-up costs"},{"$f":"SUM(B3:B4)","v":0},"",{"$f":"SUM(D3:D4)","v":0},"",null,{"$f":"ResultsTableOverall!B28","v":"Total start-up costs"},{"$f":"SUM(H3:H4)","v":0},"",{"$f":"SUM(J3:J4)","v":0},"",null,"Refreserh training, workshops & meetings",null,null,null,{"$f":"SUM(BDIntermDonorCalc!B5:L5)","v":0},{"$f":"SUM(BDIntermDonorCalc!M5:W5)","v":0}]
[{"$f":"ResultsTableOverall!B29","v":"Recurrent costs"},null,"",null,"",null,{"$f":"ResultsTableOverall!B29","v":"Recurrent costs"},null,null,null,null,null,"Program Management",null,null,null,{"$f":"SUM(BDIntermDonorCalc!B6:L6)","v":0},{"$f":"SUM(BDIntermDonorCalc!M6:W6)","v":0}]
[{"$f":"ResultsTableOverall!B30","v":"Workshops, meetings, trainings and supervision visits"},{"$f":"IF(BDNumberAdminLevel5=0,0,B23+B49+B58)","v":0},"",{"$f":"IF(BDNumberAdminLevel5=0,0,C23+C58+C49)","v":0},"",null,{"$f":"ResultsTableOverall!B30","v":"Workshops, meetings, trainings and supervision visits"},{"$f":"BDNumberAdminLevel5*B7","v":0},"",{"$f":"BDNumberAdminLevel5*D7","v":0},"",null,"Supervision",null,null,null,{"$f":"SUM(BDIntermDonorCalc!B7:L7)","v":0},{"$f":"SUM(BDIntermDonorCalc!M7:W7)","v":0}]
[{"$f":"ResultsTableOverall!B31","v":"Personnel"},{"$f":"IF(BDNumberAdminLevel5=0,0,B41+B50+B59)","v":0},"",{"$f":"IF(BDNumberAdminLevel5=0,0,C41+C50+C59)","v":0},"",null,{"$f":"ResultsTableOverall!B31","v":"Personnel"},{"$f":"BDNumberAdminLevel5*B8","v":0},"",{"$f":"BDNumberAdminLevel5*D8","v":0},"",null,"VA delivery & Analysis",null,null,null,{"$f":"SUM(BDIntermDonorCalc!B8:L8)","v":0},{"$f":"SUM(BDIntermDonorCalc!M8:W8)","v":0}]
[{"$f":"ResultsTableOverall!B32","v":"Communications"},{"$f":"IF(BDNumberAdminLevel5=0,0,B42+B51+B60)","v":0},"",{"$f":"IF(BDNumberAdminLevel5=0,0,C42+C51+C60)","v":0},"",null,{"$f":"ResultsTableOverall!B32","v":"Communications"},{"$f":"BDNumberAdminLevel5*B9","v":0},"",{"$f":"BDNumberAdminLevel5*D9","v":0},"",null,null,null,null,null,{"$f":"SUM(Q3:Q8)","v":0},{"$f":"SUM(R3:R8)","v":0}]
[{"$f":"ResultsTableOverall!B33","v":"Maintenance"},{"$f":"IF(BDNumberAdminLevel5=0,0,B61)","v":0},"",{"$f":"IF(BDNumberAdminLevel5=0,0,C61)","v":0},"",null,{"$f":"ResultsTableOverall!B33","v":"Maintenance"},{"$f":"BDNumberAdminLevel5*B10","v":0},"",{"$f":"BDNumberAdminLevel5*D10","v":0},"",null,null,{"$f":"\"Per \"&AdminLevel5","v":"Per "}]
[{"$f":"ResultsTableOverall!B34","v":"Supplies & other recurrent"},{"$f":"IF(BDNumberAdminLevel5=0,0,B43+B52+B62)","v":0},"",{"$f":"IF(BDNumberAdminLevel5=0,0,C43+C52+C62)","v":0},"",null,{"$f":"ResultsTableOverall!B34","v":"Supplies & other recurrent"},{"$f":"BDNumberAdminLevel5*B11","v":0},"",{"$f":"BDNumberAdminLevel5*D11","v":0},"",null,"Start Up activities",{"$f":"SUM(BDIntermDonorCalc!B13:L13)","v":0},{"$f":"SUM(BDIntermDonorCalc!M13:W13)","v":0}]
[{"$f":"ResultsTableOverall!B35","v":"Total recurrent costs"},{"$f":"SUM(B7:B11)","v":0},"",{"$f":"SUM(D7:D11)","v":0},"",null,{"$f":"ResultsTableOverall!B35","v":"Total recurrent costs"},{"$f":"SUM(H7:H11)","v":0},"",{"$f":"SUM(J7:J11)","v":0},"",null,"Governance activities",{"$f":"SUM(BDIntermDonorCalc!B14:L14)","v":0},{"$f":"SUM(BDIntermDonorCalc!M14:W14)","v":0}]
[{"$f":"ResultsTableOverall!B36","v":"Capital costs"},null,"",null,"",null,{"$f":"ResultsTableOverall!B36","v":"Capital costs"},null,null,null,null,null,"Refreserh training, workshops & meetings",{"$f":"SUM(BDIntermDonorCalc!B15:L15)","v":0},{"$f":"SUM(BDIntermDonorCalc!M15:W15)","v":0}]
[{"$f":"ResultsTableOverall!B37","v":"Buildings"},{"$f":"IF(BDNumberAdminLevel5=0,0,B63)","v":0},"",{"$f":"IF(BDNumberAdminLevel5=0,0,C63)","v":0},"",null,{"$f":"ResultsTableOverall!B37","v":"Buildings"},{"$f":"BDNumberAdminLevel5*B14","v":0},"",{"$f":"BDNumberAdminLevel5*D14","v":0},"",null,"Program Management",{"$f":"SUM(BDIntermDonorCalc!B16:L16)","v":0},{"$f":"SUM(BDIntermDonorCalc!M16:W16)","v":0}]
[{"$f":"ResultsTableOverall!B38","v":"Equipment"},{"$f":"IF(BDNumberAdminLevel5=0,0,B44+B53+B64)","v":0},"",{"$f":"IF(BDNumberAdminLevel5=0,0,C44+C53+C64)","v":0},"",null,{"$f":"ResultsTableOverall!B38","v":"Equipment"},{"$f":"BDNumberAdminLevel5*B15","v":0},"",{"$f":"BDNumberAdminLevel5*D15","v":0},"",null,"Supervision",{"$f":"SUM(BDIntermDonorCalc!B17:L17)","v":0},{"$f":"SUM(BDIntermDonorCalc!M17:W17)","v":0}]
[{"$f":"ResultsTableOverall!B39","v":"Vehicles"},{"$f":"IF(BDNumberAdminLevel5=0,0,B65/BDNumberAdminLevel5)","v":0},"",{"$f":"IF(BDNumberAdminLevel5=0,0,C65)","v":0},"",null,{"$f":"ResultsTableOverall!B39","v":"Vehicles"},{"$f":"BDNumberAdminLevel5*B16","v":0},"",{"$f":"BDNumberAdminLevel5*D16","v":0},"",null,"VA delivery & Analysis",{"$f":"SUM(BDIntermDonorCalc!B18:L18)","v":0},{"$f":"SUM(BDIntermDonorCalc!M18:W18)","v":0}]
[{"$f":"ResultsTableOverall!B40","v":"Consultants"},{"$f":"IF(BDNumberAdminLevel5=0,0,B45+B54+B66)","v":0},"",{"$f":"IF(BDNumberAdminLevel5=0,0,C45+C54+C66)","v":0},"",null,{"$f":"ResultsTableOverall!B40","v":"Consultants"},{"$f":"BDNumberAdminLevel5*B17","v":0},"",{"$f":"BDNumberAdminLevel5*D17","v":0},"",null,null,{"$f":"SUM(N11:N16)","v":0},{"$f":"SUM(O11:O16)","v":0}]
[{"$f":"ResultsTableOverall!B41","v":"Total capital costs"},{"$f":"SUM(B14:B17)","v":0},"",{"$f":"SUM(D14:D17)","v":0},"",null,{"$f":"ResultsTableOverall!B41","v":"Total capital costs"},{"$f":"SUM(H14:H17)","v":0},"",{"$f":"SUM(J14:J17)","v":0},""]
[{"$f":"ResultsTableOverall!B42","v":"Total Annual Costs"},{"$f":"B18+B12+B5","v":0},"",{"$f":"D18+D12+D5","v":0},"",null,{"$f":"ResultsTableOverall!B42","v":"Total Annual Costs"},{"$f":"H18+H12+H5","v":0},"",{"$f":"J18+J12+J5","v":0},""]
[null,null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
["SUMMARY",{"$f":"\"TOTAL FINANCIAL per \"&AdminLevel5","v":"TOTAL FINANCIAL per "},{"$f":"\"TOTAL ECONOMIC per \"&AdminLevel5","v":"TOTAL ECONOMIC per "},{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["Start Up activities",{"$f":"SUM(D22:N22)","v":0},{"$f":"SUM(O22:Y22)","v":0},{"$f":"SUM(D$31:D$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Governance activities",0,0,{"$f":"SUM(D$36:D$37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Refresher training & workshops",0,0,{"$f":"IF(BDNumberAdminLevel5=0,0,D58/BDNumberAdminLevel5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Program Management",0,0,{"$f":"SUM(D$41:D$45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supervision",0,0,{"$f":"SUM(D$49:D$54)","v":0},{"$f":"SUM(E$49:E$54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VA delivery & Analysis",0,0,{"$f":"IF(BDNumberAdminLevel5=0,0,SUM(D$59:D$66)/BDNumberAdminLevel5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B22:B27)","v":0},{"$f":"SUM(C22:C27)","v":0},{"$f":"SUM(D22:D27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
["StartUp","TOTAL FINANCIAL","TOTAL ECONOMIC",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["Start up trainings & workshops",{"$f":"SUM(D31:N31)","v":0},{"$f":"SUM(O31:Y31)","v":0},{"$f":"BDIntermDonorCalc!B24","v":0},{"$f":"BDIntermDonorCalc!C24","v":0},{"$f":"BDIntermDonorCalc!D24","v":0},{"$f":"BDIntermDonorCalc!E24","v":0},{"$f":"BDIntermDonorCalc!F24","v":0},{"$f":"BDIntermDonorCalc!G24","v":0},{"$f":"BDIntermDonorCalc!H24","v":0},{"$f":"BDIntermDonorCalc!I24","v":0},{"$f":"BDIntermDonorCalc!J24","v":0},{"$f":"BDIntermDonorCalc!K24","v":0},{"$f":"BDIntermDonorCalc!L24","v":0},{"$f":"BDIntermDonorCalc!M24","v":0},{"$f":"BDIntermDonorCalc!N24","v":0},{"$f":"BDIntermDonorCalc!O24","v":0},{"$f":"BDIntermDonorCalc!P24","v":0},{"$f":"BDIntermDonorCalc!Q24","v":0},{"$f":"BDIntermDonorCalc!R24","v":0},{"$f":"BDIntermDonorCalc!S24","v":0},{"$f":"BDIntermDonorCalc!T24","v":0},{"$f":"BDIntermDonorCalc!U24","v":0},{"$f":"BDIntermDonorCalc!V24","v":0},{"$f":"BDIntermDonorCalc!W24","v":0}]
["Other start up cost",{"$f":"SUM(D32:N32)","v":0},{"$f":"SUM(O32:Y32)","v":0},{"$f":"BDIntermDonorCalc!B25","v":0},{"$f":"BDIntermDonorCalc!C25","v":0},{"$f":"BDIntermDonorCalc!D25","v":0},{"$f":"BDIntermDonorCalc!E25","v":0},{"$f":"BDIntermDonorCalc!F25","v":0},{"$f":"BDIntermDonorCalc!G25","v":0},{"$f":"BDIntermDonorCalc!H25","v":0},{"$f":"BDIntermDonorCalc!I25","v":0},{"$f":"BDIntermDonorCalc!J25","v":0},{"$f":"BDIntermDonorCalc!K25","v":0},{"$f":"BDIntermDonorCalc!L25","v":0},{"$f":"BDIntermDonorCalc!M25","v":0},{"$f":"BDIntermDonorCalc!N25","v":0},{"$f":"BDIntermDonorCalc!O25","v":0},{"$f":"BDIntermDonorCalc!P25","v":0},{"$f":"BDIntermDonorCalc!Q25","v":0},{"$f":"BDIntermDonorCalc!R25","v":0},{"$f":"BDIntermDonorCalc!S25","v":0},{"$f":"BDIntermDonorCalc!T25","v":0},{"$f":"BDIntermDonorCalc!U25","v":0},{"$f":"BDIntermDonorCalc!V25","v":0},{"$f":"BDIntermDonorCalc!W25","v":0}]
[]
[null,null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
["Governance","TOTAL FINANCIAL","TOTAL ECONOMIC",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["Governance workshops and meetings",{"$f":"SUM(D36:N36)","v":0},{"$f":"SUM(O36:Y36)","v":0},{"$f":"BDIntermDonorCalc!B61","v":0},{"$f":"BDIntermDonorCalc!C61","v":0},{"$f":"BDIntermDonorCalc!D61","v":0},{"$f":"BDIntermDonorCalc!E61","v":0},{"$f":"BDIntermDonorCalc!F61","v":0},{"$f":"BDIntermDonorCalc!G61","v":0},{"$f":"BDIntermDonorCalc!H61","v":0},{"$f":"BDIntermDonorCalc!I61","v":0},{"$f":"BDIntermDonorCalc!J61","v":0},{"$f":"BDIntermDonorCalc!K61","v":0},{"$f":"BDIntermDonorCalc!L61","v":0},{"$f":"BDIntermDonorCalc!M61","v":0},{"$f":"BDIntermDonorCalc!N61","v":0},{"$f":"BDIntermDonorCalc!O61","v":0},{"$f":"BDIntermDonorCalc!P61","v":0},{"$f":"BDIntermDonorCalc!Q61","v":0},{"$f":"BDIntermDonorCalc!R61","v":0},{"$f":"BDIntermDonorCalc!S61","v":0},{"$f":"BDIntermDonorCalc!T61","v":0},{"$f":"BDIntermDonorCalc!U61","v":0},{"$f":"BDIntermDonorCalc!V61","v":0},{"$f":"BDIntermDonorCalc!W61","v":0}]
["Other governance cost",{"$f":"SUM(D37:N37)","v":0},{"$f":"SUM(O37:Y37)","v":0},{"$f":"BDIntermDonorCalc!B62","v":0},{"$f":"BDIntermDonorCalc!C62","v":0},{"$f":"BDIntermDonorCalc!D62","v":0},{"$f":"BDIntermDonorCalc!E62","v":0},{"$f":"BDIntermDonorCalc!F62","v":0},{"$f":"BDIntermDonorCalc!G62","v":0},{"$f":"BDIntermDonorCalc!H62","v":0},{"$f":"BDIntermDonorCalc!I62","v":0},{"$f":"BDIntermDonorCalc!J62","v":0},{"$f":"BDIntermDonorCalc!K62","v":0},{"$f":"BDIntermDonorCalc!L62","v":0},{"$f":"BDIntermDonorCalc!M62","v":0},{"$f":"BDIntermDonorCalc!N62","v":0},{"$f":"BDIntermDonorCalc!O62","v":0},{"$f":"BDIntermDonorCalc!P62","v":0},{"$f":"BDIntermDonorCalc!Q62","v":0},{"$f":"BDIntermDonorCalc!R62","v":0},{"$f":"BDIntermDonorCalc!S62","v":0},{"$f":"BDIntermDonorCalc!T62","v":0},{"$f":"BDIntermDonorCalc!U62","v":0},{"$f":"BDIntermDonorCalc!V62","v":0},{"$f":"BDIntermDonorCalc!W62","v":0}]
[]
[null,null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
["Program Management","TOTAL FINANCIAL","TOTAL ECONOMIC",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["Personnel",{"$f":"SUM(D41:N41)","v":0},{"$f":"SUM(O41:Y41)","v":0},{"$f":"BDIntermDonorCalc!B102","v":0},{"$f":"BDIntermDonorCalc!C102","v":0},{"$f":"BDIntermDonorCalc!D102","v":0},{"$f":"BDIntermDonorCalc!E102","v":0},{"$f":"BDIntermDonorCalc!F102","v":0},{"$f":"BDIntermDonorCalc!G102","v":0},{"$f":"BDIntermDonorCalc!H102","v":0},{"$f":"BDIntermDonorCalc!I102","v":0},{"$f":"BDIntermDonorCalc!J102","v":0},{"$f":"BDIntermDonorCalc!K102","v":0},{"$f":"BDIntermDonorCalc!L102","v":0},{"$f":"BDIntermDonorCalc!M102","v":0},{"$f":"BDIntermDonorCalc!N102","v":0},{"$f":"BDIntermDonorCalc!O102","v":0},{"$f":"BDIntermDonorCalc!P102","v":0},{"$f":"BDIntermDonorCalc!Q102","v":0},{"$f":"BDIntermDonorCalc!R102","v":0},{"$f":"BDIntermDonorCalc!S102","v":0},{"$f":"BDIntermDonorCalc!T102","v":0},{"$f":"BDIntermDonorCalc!U102","v":0},{"$f":"BDIntermDonorCalc!V102","v":0},{"$f":"BDIntermDonorCalc!W102","v":0}]
["Communications",{"$f":"SUM(D42:N42)","v":0},{"$f":"SUM(O42:Y42)","v":0},{"$f":"BDIntermDonorCalc!B103","v":0},{"$f":"BDIntermDonorCalc!C103","v":0},{"$f":"BDIntermDonorCalc!D103","v":0},{"$f":"BDIntermDonorCalc!E103","v":0},{"$f":"BDIntermDonorCalc!F103","v":0},{"$f":"BDIntermDonorCalc!G103","v":0},{"$f":"BDIntermDonorCalc!H103","v":0},{"$f":"BDIntermDonorCalc!I103","v":0},{"$f":"BDIntermDonorCalc!J103","v":0},{"$f":"BDIntermDonorCalc!K103","v":0},{"$f":"BDIntermDonorCalc!L103","v":0},{"$f":"BDIntermDonorCalc!M103","v":0},{"$f":"BDIntermDonorCalc!N103","v":0},{"$f":"BDIntermDonorCalc!O103","v":0},{"$f":"BDIntermDonorCalc!P103","v":0},{"$f":"BDIntermDonorCalc!Q103","v":0},{"$f":"BDIntermDonorCalc!R103","v":0},{"$f":"BDIntermDonorCalc!S103","v":0},{"$f":"BDIntermDonorCalc!T103","v":0},{"$f":"BDIntermDonorCalc!U103","v":0},{"$f":"BDIntermDonorCalc!V103","v":0},{"$f":"BDIntermDonorCalc!W103","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"SUM(D43:N43)","v":0},{"$f":"SUM(O43:Y43)","v":0},{"$f":"BDIntermDonorCalc!B104","v":0},{"$f":"BDIntermDonorCalc!C104","v":0},{"$f":"BDIntermDonorCalc!D104","v":0},{"$f":"BDIntermDonorCalc!E104","v":0},{"$f":"BDIntermDonorCalc!F104","v":0},{"$f":"BDIntermDonorCalc!G104","v":0},{"$f":"BDIntermDonorCalc!H104","v":0},{"$f":"BDIntermDonorCalc!I104","v":0},{"$f":"BDIntermDonorCalc!J104","v":0},{"$f":"BDIntermDonorCalc!K104","v":0},{"$f":"BDIntermDonorCalc!L104","v":0},{"$f":"BDIntermDonorCalc!M104","v":0},{"$f":"BDIntermDonorCalc!N104","v":0},{"$f":"BDIntermDonorCalc!O104","v":0},{"$f":"BDIntermDonorCalc!P104","v":0},{"$f":"BDIntermDonorCalc!Q104","v":0},{"$f":"BDIntermDonorCalc!R104","v":0},{"$f":"BDIntermDonorCalc!S104","v":0},{"$f":"BDIntermDonorCalc!T104","v":0},{"$f":"BDIntermDonorCalc!U104","v":0},{"$f":"BDIntermDonorCalc!V104","v":0},{"$f":"BDIntermDonorCalc!W104","v":0}]
["Equipment",{"$f":"SUM(D44:N44)","v":0},{"$f":"SUM(O44:Y44)","v":0},{"$f":"BDIntermDonorCalc!B105","v":0},{"$f":"BDIntermDonorCalc!C105","v":0},{"$f":"BDIntermDonorCalc!D105","v":0},{"$f":"BDIntermDonorCalc!E105","v":0},{"$f":"BDIntermDonorCalc!F105","v":0},{"$f":"BDIntermDonorCalc!G105","v":0},{"$f":"BDIntermDonorCalc!H105","v":0},{"$f":"BDIntermDonorCalc!I105","v":0},{"$f":"BDIntermDonorCalc!J105","v":0},{"$f":"BDIntermDonorCalc!K105","v":0},{"$f":"BDIntermDonorCalc!L105","v":0},{"$f":"BDIntermDonorCalc!M105","v":0},{"$f":"BDIntermDonorCalc!N105","v":0},{"$f":"BDIntermDonorCalc!O105","v":0},{"$f":"BDIntermDonorCalc!P105","v":0},{"$f":"BDIntermDonorCalc!Q105","v":0},{"$f":"BDIntermDonorCalc!R105","v":0},{"$f":"BDIntermDonorCalc!S105","v":0},{"$f":"BDIntermDonorCalc!T105","v":0},{"$f":"BDIntermDonorCalc!U105","v":0},{"$f":"BDIntermDonorCalc!V105","v":0},{"$f":"BDIntermDonorCalc!W105","v":0}]
["Consultants",{"$f":"SUM(D45:N45)","v":0},{"$f":"SUM(O45:Y45)","v":0},{"$f":"BDIntermDonorCalc!B106","v":0},{"$f":"BDIntermDonorCalc!C106","v":0},{"$f":"BDIntermDonorCalc!D106","v":0},{"$f":"BDIntermDonorCalc!E106","v":0},{"$f":"BDIntermDonorCalc!F106","v":0},{"$f":"BDIntermDonorCalc!G106","v":0},{"$f":"BDIntermDonorCalc!H106","v":0},{"$f":"BDIntermDonorCalc!I106","v":0},{"$f":"BDIntermDonorCalc!J106","v":0},{"$f":"BDIntermDonorCalc!K106","v":0},{"$f":"BDIntermDonorCalc!L106","v":0},{"$f":"BDIntermDonorCalc!M106","v":0},{"$f":"BDIntermDonorCalc!N106","v":0},{"$f":"BDIntermDonorCalc!O106","v":0},{"$f":"BDIntermDonorCalc!P106","v":0},{"$f":"BDIntermDonorCalc!Q106","v":0},{"$f":"BDIntermDonorCalc!R106","v":0},{"$f":"BDIntermDonorCalc!S106","v":0},{"$f":"BDIntermDonorCalc!T106","v":0},{"$f":"BDIntermDonorCalc!U106","v":0},{"$f":"BDIntermDonorCalc!V106","v":0},{"$f":"BDIntermDonorCalc!W106","v":0}]
[]
[null,null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
["Supervision","TOTAL FINANCIAL","TOTAL ECONOMIC",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["Supervision workshops & meetings",{"$f":"SUM(D49:N49)","v":0},{"$f":"SUM(O49:Y49)","v":0},{"$f":"BDIntermDonorCalc!B158","v":0},{"$f":"BDIntermDonorCalc!C158","v":0},{"$f":"BDIntermDonorCalc!D158","v":0},{"$f":"BDIntermDonorCalc!E158","v":0},{"$f":"BDIntermDonorCalc!F158","v":0},{"$f":"BDIntermDonorCalc!G158","v":0},{"$f":"BDIntermDonorCalc!H158","v":0},{"$f":"BDIntermDonorCalc!I158","v":0},{"$f":"BDIntermDonorCalc!J158","v":0},{"$f":"BDIntermDonorCalc!K158","v":0},{"$f":"BDIntermDonorCalc!L158","v":0},{"$f":"BDIntermDonorCalc!M158","v":0},{"$f":"BDIntermDonorCalc!N158","v":0},{"$f":"BDIntermDonorCalc!O158","v":0},{"$f":"BDIntermDonorCalc!P158","v":0},{"$f":"BDIntermDonorCalc!Q158","v":0},{"$f":"BDIntermDonorCalc!R158","v":0},{"$f":"BDIntermDonorCalc!S158","v":0},{"$f":"BDIntermDonorCalc!T158","v":0},{"$f":"BDIntermDonorCalc!U158","v":0},{"$f":"BDIntermDonorCalc!V158","v":0},{"$f":"BDIntermDonorCalc!W158","v":0}]
["Personnel",0,0,{"$f":"BDIntermDonorCalc!B159","v":0},{"$f":"BDIntermDonorCalc!C159","v":0},{"$f":"BDIntermDonorCalc!D159","v":0},{"$f":"BDIntermDonorCalc!E159","v":0},{"$f":"BDIntermDonorCalc!F159","v":0},{"$f":"BDIntermDonorCalc!G159","v":0},{"$f":"BDIntermDonorCalc!H159","v":0},{"$f":"BDIntermDonorCalc!I159","v":0},{"$f":"BDIntermDonorCalc!J159","v":0},{"$f":"BDIntermDonorCalc!K159","v":0},{"$f":"BDIntermDonorCalc!L159","v":0},{"$f":"BDIntermDonorCalc!M159","v":0},{"$f":"BDIntermDonorCalc!N159","v":0},{"$f":"BDIntermDonorCalc!O159","v":0},{"$f":"BDIntermDonorCalc!P159","v":0},{"$f":"BDIntermDonorCalc!Q159","v":0},{"$f":"BDIntermDonorCalc!R159","v":0},{"$f":"BDIntermDonorCalc!S159","v":0},{"$f":"BDIntermDonorCalc!T159","v":0},{"$f":"BDIntermDonorCalc!U159","v":0},{"$f":"BDIntermDonorCalc!V159","v":0},{"$f":"BDIntermDonorCalc!W159","v":0}]
["Communications",0,0,{"$f":"BDIntermDonorCalc!B160","v":0},{"$f":"BDIntermDonorCalc!C160","v":0},{"$f":"BDIntermDonorCalc!D160","v":0},{"$f":"BDIntermDonorCalc!E160","v":0},{"$f":"BDIntermDonorCalc!F160","v":0},{"$f":"BDIntermDonorCalc!G160","v":0},{"$f":"BDIntermDonorCalc!H160","v":0},{"$f":"BDIntermDonorCalc!I160","v":0},{"$f":"BDIntermDonorCalc!J160","v":0},{"$f":"BDIntermDonorCalc!K160","v":0},{"$f":"BDIntermDonorCalc!L160","v":0},{"$f":"BDIntermDonorCalc!M160","v":0},{"$f":"BDIntermDonorCalc!N160","v":0},{"$f":"BDIntermDonorCalc!O160","v":0},{"$f":"BDIntermDonorCalc!P160","v":0},{"$f":"BDIntermDonorCalc!Q160","v":0},{"$f":"BDIntermDonorCalc!R160","v":0},{"$f":"BDIntermDonorCalc!S160","v":0},{"$f":"BDIntermDonorCalc!T160","v":0},{"$f":"BDIntermDonorCalc!U160","v":0},{"$f":"BDIntermDonorCalc!V160","v":0},{"$f":"BDIntermDonorCalc!W160","v":0}]
["Supplies, utilities & other recurrent cost",0,0,{"$f":"BDIntermDonorCalc!B161","v":0},{"$f":"BDIntermDonorCalc!C161","v":0},{"$f":"BDIntermDonorCalc!D161","v":0},{"$f":"BDIntermDonorCalc!E161","v":0},{"$f":"BDIntermDonorCalc!F161","v":0},{"$f":"BDIntermDonorCalc!G161","v":0},{"$f":"BDIntermDonorCalc!H161","v":0},{"$f":"BDIntermDonorCalc!I161","v":0},{"$f":"BDIntermDonorCalc!J161","v":0},{"$f":"BDIntermDonorCalc!K161","v":0},{"$f":"BDIntermDonorCalc!L161","v":0},{"$f":"BDIntermDonorCalc!M161","v":0},{"$f":"BDIntermDonorCalc!N161","v":0},{"$f":"BDIntermDonorCalc!O161","v":0},{"$f":"BDIntermDonorCalc!P161","v":0},{"$f":"BDIntermDonorCalc!Q161","v":0},{"$f":"BDIntermDonorCalc!R161","v":0},{"$f":"BDIntermDonorCalc!S161","v":0},{"$f":"BDIntermDonorCalc!T161","v":0},{"$f":"BDIntermDonorCalc!U161","v":0},{"$f":"BDIntermDonorCalc!V161","v":0},{"$f":"BDIntermDonorCalc!W161","v":0}]
["Equipment",0,0,{"$f":"BDIntermDonorCalc!B162","v":0},{"$f":"BDIntermDonorCalc!C162","v":0},{"$f":"BDIntermDonorCalc!D162","v":0},{"$f":"BDIntermDonorCalc!E162","v":0},{"$f":"BDIntermDonorCalc!F162","v":0},{"$f":"BDIntermDonorCalc!G162","v":0},{"$f":"BDIntermDonorCalc!H162","v":0},{"$f":"BDIntermDonorCalc!I162","v":0},{"$f":"BDIntermDonorCalc!J162","v":0},{"$f":"BDIntermDonorCalc!K162","v":0},{"$f":"BDIntermDonorCalc!L162","v":0},{"$f":"BDIntermDonorCalc!M162","v":0},{"$f":"BDIntermDonorCalc!N162","v":0},{"$f":"BDIntermDonorCalc!O162","v":0},{"$f":"BDIntermDonorCalc!P162","v":0},{"$f":"BDIntermDonorCalc!Q162","v":0},{"$f":"BDIntermDonorCalc!R162","v":0},{"$f":"BDIntermDonorCalc!S162","v":0},{"$f":"BDIntermDonorCalc!T162","v":0},{"$f":"BDIntermDonorCalc!U162","v":0},{"$f":"BDIntermDonorCalc!V162","v":0},{"$f":"BDIntermDonorCalc!W162","v":0}]
["Consultants",0,0,{"$f":"BDIntermDonorCalc!B163","v":0},{"$f":"BDIntermDonorCalc!C163","v":0},{"$f":"BDIntermDonorCalc!D163","v":0},{"$f":"BDIntermDonorCalc!E163","v":0},{"$f":"BDIntermDonorCalc!F163","v":0},{"$f":"BDIntermDonorCalc!G163","v":0},{"$f":"BDIntermDonorCalc!H163","v":0},{"$f":"BDIntermDonorCalc!I163","v":0},{"$f":"BDIntermDonorCalc!J163","v":0},{"$f":"BDIntermDonorCalc!K163","v":0},{"$f":"BDIntermDonorCalc!L163","v":0},{"$f":"BDIntermDonorCalc!M163","v":0},{"$f":"BDIntermDonorCalc!N163","v":0},{"$f":"BDIntermDonorCalc!O163","v":0},{"$f":"BDIntermDonorCalc!P163","v":0},{"$f":"BDIntermDonorCalc!Q163","v":0},{"$f":"BDIntermDonorCalc!R163","v":0},{"$f":"BDIntermDonorCalc!S163","v":0},{"$f":"BDIntermDonorCalc!T163","v":0},{"$f":"BDIntermDonorCalc!U163","v":0},{"$f":"BDIntermDonorCalc!V163","v":0},{"$f":"BDIntermDonorCalc!W163","v":0}]
[]
[null,null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
["VA delivery & analysis","TOTAL FINANCIAL","TOTAL ECONOMIC",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined",{"$f":"BDBackground!$C$32","v":""},{"$f":"BDBackground!$C$33","v":""},{"$f":"BDBackground!$C$34","v":""},{"$f":"BDBackground!$C$35","v":""},{"$f":"BDBackground!$C$36","v":""},{"$f":"BDBackground!$C$37","v":""},{"$f":"BDBackground!$C$38","v":""},{"$f":"BDBackground!$C$39","v":""},{"$f":"BDBackground!$C$40","v":""},{"$f":"BDBackground!$C$41","v":""},"Source not defined"]
["Refresher training & workshops",{"$f":"SUM(D58:N58)","v":0},{"$f":"SUM(O58:Y58)","v":0},{"$f":"BDIntermDonorCalc!B223","v":0},{"$f":"BDIntermDonorCalc!C223","v":0},{"$f":"BDIntermDonorCalc!D223","v":0},{"$f":"BDIntermDonorCalc!E223","v":0},{"$f":"BDIntermDonorCalc!F223","v":0},{"$f":"BDIntermDonorCalc!G223","v":0},{"$f":"BDIntermDonorCalc!H223","v":0},{"$f":"BDIntermDonorCalc!I223","v":0},{"$f":"BDIntermDonorCalc!J223","v":0},{"$f":"BDIntermDonorCalc!K223","v":0},{"$f":"BDIntermDonorCalc!L223","v":0},{"$f":"BDIntermDonorCalc!M223","v":0},{"$f":"BDIntermDonorCalc!N223","v":0},{"$f":"BDIntermDonorCalc!O223","v":0},{"$f":"BDIntermDonorCalc!P223","v":0},{"$f":"BDIntermDonorCalc!Q223","v":0},{"$f":"BDIntermDonorCalc!R223","v":0},{"$f":"BDIntermDonorCalc!S223","v":0},{"$f":"BDIntermDonorCalc!T223","v":0},{"$f":"BDIntermDonorCalc!U223","v":0},{"$f":"BDIntermDonorCalc!V223","v":0},{"$f":"BDIntermDonorCalc!W223","v":0}]
["Personnel",{"$f":"SUM(D59:N59)","v":0},{"$f":"SUM(O59:Y59)","v":0},{"$f":"BDIntermDonorCalc!B224","v":0},{"$f":"BDIntermDonorCalc!C224","v":0},{"$f":"BDIntermDonorCalc!D224","v":0},{"$f":"BDIntermDonorCalc!E224","v":0},{"$f":"BDIntermDonorCalc!F224","v":0},{"$f":"BDIntermDonorCalc!G224","v":0},{"$f":"BDIntermDonorCalc!H224","v":0},{"$f":"BDIntermDonorCalc!I224","v":0},{"$f":"BDIntermDonorCalc!J224","v":0},{"$f":"BDIntermDonorCalc!K224","v":0},{"$f":"BDIntermDonorCalc!L224","v":0},{"$f":"BDIntermDonorCalc!M224","v":0},{"$f":"BDIntermDonorCalc!N224","v":0},{"$f":"BDIntermDonorCalc!O224","v":0},{"$f":"BDIntermDonorCalc!P224","v":0},{"$f":"BDIntermDonorCalc!Q224","v":0},{"$f":"BDIntermDonorCalc!R224","v":0},{"$f":"BDIntermDonorCalc!S224","v":0},{"$f":"BDIntermDonorCalc!T224","v":0},{"$f":"BDIntermDonorCalc!U224","v":0},{"$f":"BDIntermDonorCalc!V224","v":0},{"$f":"BDIntermDonorCalc!W224","v":0}]
["Communications",0,0,{"$f":"BDIntermDonorCalc!B225","v":0},{"$f":"BDIntermDonorCalc!C225","v":0},{"$f":"BDIntermDonorCalc!D225","v":0},{"$f":"BDIntermDonorCalc!E225","v":0},{"$f":"BDIntermDonorCalc!F225","v":0},{"$f":"BDIntermDonorCalc!G225","v":0},{"$f":"BDIntermDonorCalc!H225","v":0},{"$f":"BDIntermDonorCalc!I225","v":0},{"$f":"BDIntermDonorCalc!J225","v":0},{"$f":"BDIntermDonorCalc!K225","v":0},{"$f":"BDIntermDonorCalc!L225","v":0},{"$f":"BDIntermDonorCalc!M225","v":0},{"$f":"BDIntermDonorCalc!N225","v":0},{"$f":"BDIntermDonorCalc!O225","v":0},{"$f":"BDIntermDonorCalc!P225","v":0},{"$f":"BDIntermDonorCalc!Q225","v":0},{"$f":"BDIntermDonorCalc!R225","v":0},{"$f":"BDIntermDonorCalc!S225","v":0},{"$f":"BDIntermDonorCalc!T225","v":0},{"$f":"BDIntermDonorCalc!U225","v":0},{"$f":"BDIntermDonorCalc!V225","v":0},{"$f":"BDIntermDonorCalc!W225","v":0}]
["Maintenance",0,0,{"$f":"BDIntermDonorCalc!B226","v":0},{"$f":"BDIntermDonorCalc!C226","v":0},{"$f":"BDIntermDonorCalc!D226","v":0},{"$f":"BDIntermDonorCalc!E226","v":0},{"$f":"BDIntermDonorCalc!F226","v":0},{"$f":"BDIntermDonorCalc!G226","v":0},{"$f":"BDIntermDonorCalc!H226","v":0},{"$f":"BDIntermDonorCalc!I226","v":0},{"$f":"BDIntermDonorCalc!J226","v":0},{"$f":"BDIntermDonorCalc!K226","v":0},{"$f":"BDIntermDonorCalc!L226","v":0},{"$f":"BDIntermDonorCalc!M226","v":0},{"$f":"BDIntermDonorCalc!N226","v":0},{"$f":"BDIntermDonorCalc!O226","v":0},{"$f":"BDIntermDonorCalc!P226","v":0},{"$f":"BDIntermDonorCalc!Q226","v":0},{"$f":"BDIntermDonorCalc!R226","v":0},{"$f":"BDIntermDonorCalc!S226","v":0},{"$f":"BDIntermDonorCalc!T226","v":0},{"$f":"BDIntermDonorCalc!U226","v":0},{"$f":"BDIntermDonorCalc!V226","v":0},{"$f":"BDIntermDonorCalc!W226","v":0}]
["Supplies, utilities & other recurrent cost",0,0,{"$f":"BDIntermDonorCalc!B227","v":0},{"$f":"BDIntermDonorCalc!C227","v":0},{"$f":"BDIntermDonorCalc!D227","v":0},{"$f":"BDIntermDonorCalc!E227","v":0},{"$f":"BDIntermDonorCalc!F227","v":0},{"$f":"BDIntermDonorCalc!G227","v":0},{"$f":"BDIntermDonorCalc!H227","v":0},{"$f":"BDIntermDonorCalc!I227","v":0},{"$f":"BDIntermDonorCalc!J227","v":0},{"$f":"BDIntermDonorCalc!K227","v":0},{"$f":"BDIntermDonorCalc!L227","v":0},{"$f":"BDIntermDonorCalc!M227","v":0},{"$f":"BDIntermDonorCalc!N227","v":0},{"$f":"BDIntermDonorCalc!O227","v":0},{"$f":"BDIntermDonorCalc!P227","v":0},{"$f":"BDIntermDonorCalc!Q227","v":0},{"$f":"BDIntermDonorCalc!R227","v":0},{"$f":"BDIntermDonorCalc!S227","v":0},{"$f":"BDIntermDonorCalc!T227","v":0},{"$f":"BDIntermDonorCalc!U227","v":0},{"$f":"BDIntermDonorCalc!V227","v":0},{"$f":"BDIntermDonorCalc!W227","v":0}]
["Buildings",0,0,{"$f":"BDIntermDonorCalc!B228","v":0},{"$f":"BDIntermDonorCalc!C228","v":0},{"$f":"BDIntermDonorCalc!D228","v":0},{"$f":"BDIntermDonorCalc!E228","v":0},{"$f":"BDIntermDonorCalc!F228","v":0},{"$f":"BDIntermDonorCalc!G228","v":0},{"$f":"BDIntermDonorCalc!H228","v":0},{"$f":"BDIntermDonorCalc!I228","v":0},{"$f":"BDIntermDonorCalc!J228","v":0},{"$f":"BDIntermDonorCalc!K228","v":0},{"$f":"BDIntermDonorCalc!L228","v":0},{"$f":"BDIntermDonorCalc!M228","v":0},{"$f":"BDIntermDonorCalc!N228","v":0},{"$f":"BDIntermDonorCalc!O228","v":0},{"$f":"BDIntermDonorCalc!P228","v":0},{"$f":"BDIntermDonorCalc!Q228","v":0},{"$f":"BDIntermDonorCalc!R228","v":0},{"$f":"BDIntermDonorCalc!S228","v":0},{"$f":"BDIntermDonorCalc!T228","v":0},{"$f":"BDIntermDonorCalc!U228","v":0},{"$f":"BDIntermDonorCalc!V228","v":0},{"$f":"BDIntermDonorCalc!W228","v":0}]
["Equipment",0,0,{"$f":"BDIntermDonorCalc!B229","v":0},{"$f":"BDIntermDonorCalc!C229","v":0},{"$f":"BDIntermDonorCalc!D229","v":0},{"$f":"BDIntermDonorCalc!E229","v":0},{"$f":"BDIntermDonorCalc!F229","v":0},{"$f":"BDIntermDonorCalc!G229","v":0},{"$f":"BDIntermDonorCalc!H229","v":0},{"$f":"BDIntermDonorCalc!I229","v":0},{"$f":"BDIntermDonorCalc!J229","v":0},{"$f":"BDIntermDonorCalc!K229","v":0},{"$f":"BDIntermDonorCalc!L229","v":0},{"$f":"BDIntermDonorCalc!M229","v":0},{"$f":"BDIntermDonorCalc!N229","v":0},{"$f":"BDIntermDonorCalc!O229","v":0},{"$f":"BDIntermDonorCalc!P229","v":0},{"$f":"BDIntermDonorCalc!Q229","v":0},{"$f":"BDIntermDonorCalc!R229","v":0},{"$f":"BDIntermDonorCalc!S229","v":0},{"$f":"BDIntermDonorCalc!T229","v":0},{"$f":"BDIntermDonorCalc!U229","v":0},{"$f":"BDIntermDonorCalc!V229","v":0},{"$f":"BDIntermDonorCalc!W229","v":0}]
["Vehicles",0,0,{"$f":"BDIntermDonorCalc!B230","v":0},{"$f":"BDIntermDonorCalc!C230","v":0},{"$f":"BDIntermDonorCalc!D230","v":0},{"$f":"BDIntermDonorCalc!E230","v":0},{"$f":"BDIntermDonorCalc!F230","v":0},{"$f":"BDIntermDonorCalc!G230","v":0},{"$f":"BDIntermDonorCalc!H230","v":0},{"$f":"BDIntermDonorCalc!I230","v":0},{"$f":"BDIntermDonorCalc!J230","v":0},{"$f":"BDIntermDonorCalc!K230","v":0},{"$f":"BDIntermDonorCalc!L230","v":0},{"$f":"BDIntermDonorCalc!M230","v":0},{"$f":"BDIntermDonorCalc!N230","v":0},{"$f":"BDIntermDonorCalc!O230","v":0},{"$f":"BDIntermDonorCalc!P230","v":0},{"$f":"BDIntermDonorCalc!Q230","v":0},{"$f":"BDIntermDonorCalc!R230","v":0},{"$f":"BDIntermDonorCalc!S230","v":0},{"$f":"BDIntermDonorCalc!T230","v":0},{"$f":"BDIntermDonorCalc!U230","v":0},{"$f":"BDIntermDonorCalc!V230","v":0},{"$f":"BDIntermDonorCalc!W230","v":0}]
["Consultants",0,0,{"$f":"BDIntermDonorCalc!B231","v":0},{"$f":"BDIntermDonorCalc!C231","v":0},{"$f":"BDIntermDonorCalc!D231","v":0},{"$f":"BDIntermDonorCalc!E231","v":0},{"$f":"BDIntermDonorCalc!F231","v":0},{"$f":"BDIntermDonorCalc!G231","v":0},{"$f":"BDIntermDonorCalc!H231","v":0},{"$f":"BDIntermDonorCalc!I231","v":0},{"$f":"BDIntermDonorCalc!J231","v":0},{"$f":"BDIntermDonorCalc!K231","v":0},{"$f":"BDIntermDonorCalc!L231","v":0},{"$f":"BDIntermDonorCalc!M231","v":0},{"$f":"BDIntermDonorCalc!N231","v":0},{"$f":"BDIntermDonorCalc!O231","v":0},{"$f":"BDIntermDonorCalc!P231","v":0},{"$f":"BDIntermDonorCalc!Q231","v":0},{"$f":"BDIntermDonorCalc!R231","v":0},{"$f":"BDIntermDonorCalc!S231","v":0},{"$f":"BDIntermDonorCalc!T231","v":0},{"$f":"BDIntermDonorCalc!U231","v":0},{"$f":"BDIntermDonorCalc!V231","v":0},{"$f":"BDIntermDonorCalc!W231","v":0}]

{"sheet":"StartCosting","index":17,"n_rows":49,"n_cols":26,"rows_kept":49,"cut":false,"hidden":false,"merged":[[6,1,7,3],[1,17,1,18],[6,14,7,20]]}
[]
[]
[]
[]
[]
[]
[null,"Preparatory steps",null,null,null,null,null,null,null,null,null,null,null,null,"Results"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary Results"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Results per funding source"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]

{"sheet":"StartCostingInfo","index":18,"n_rows":49,"n_cols":20,"rows_kept":49,"cut":false,"hidden":false,"merged":[[1,15,1,16]]}
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Start Up","Governance","Trainings, workshops & meetings","Program Management","Supervision","VA delivery & Analysis"]
[null,null,"Personnel","X","X","X","X","X","X"]
[null,null,"Recurrent trainings & workshops",null,"X","X","X","X","X"]
[null,null,"Communications","X","X","X","X","X","X"]
[null,null,"Per diems & Transport cost","X","X","X","X","X","X"]
[null,null,"Maintenance",null,null,"X","X",null,"X"]
[null,null,"Supplies & utilities",null,null,null,null,null,"X"]
[null,null,"Other recurrent cost",null,null,null,null,null,"X"]
[null,null,"Buildings","X",null,null,null,null,"X"]
[null,null,"Vehicles",null,null,null,null,null,"X"]
[null,null,"Equipment","X",null,"X","X",null,"X"]
[null,null,"Consultants","X",null,"X",null,null,"X"]
[null,null,"Other capital cost","X",null,null,null,null,"X"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"X"]

{"sheet":"Background","index":19,"n_rows":41,"n_cols":4,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
["Background Data"]
[]
["Base indicators","Value","Year","Source"]
["Population (Millions)"]
["Population growth rate (%)"]
["Median age (years)"]
["Crude death rate (/1000)"]
["Birth registration coverage (%)"]
["Death registration coverage (%)"]
["Cause of death registration coverage (%) "]
[]
["Economic Indicators","Value","Year","Source"]
["Gross domestic product (GDP) per capita"]
["Total health expenditures per capita, PPP"]
["World Bank income classification"]
["Average annual inflation rate"]
["Average annual salary growth"]
[]
[{"$f":"\"Administrative structures of \"&Country_costing&\" in your sampling frame\"","v":"Administrative structures of  in your sampling frame"},"Name","Number"]
["1st Level","National",1,"Highest level"]
["2nd Level"]
["3rd Level"]
["4th Level"]
["5th Level",null,null,"Lowest level (level to be sampled)"]
[]
["Funding Sources for VA implementation"]
[null,{"$f":"IF(A32=\"\",\"\",MAX(B$31:B31)+1)","v":""},{"$f":"IFERROR(INDEX(FundingSources,MATCH(ROW()-ROW($C$31),$B$32:$B$41,0)),\"\")","v":""}]
[null,{"$f":"IF(A33=\"\",\"\",MAX(B$31:B32)+1)","v":""},""]
[null,{"$f":"IF(A34=\"\",\"\",MAX(B$31:B33)+1)","v":""},""]
[null,{"$f":"IF(A35=\"\",\"\",MAX(B$31:B34)+1)","v":""},""]
[null,{"$f":"IF(A36=\"\",\"\",MAX(B$31:B35)+1)","v":""},""]
[null,{"$f":"IF(A37=\"\",\"\",MAX(B$31:B36)+1)","v":""},""]
[null,{"$f":"IF(A38=\"\",\"\",MAX(B$31:B37)+1)","v":""},""]
[null,{"$f":"IF(A39=\"\",\"\",MAX(B$31:B38)+1)","v":""},""]
[null,{"$f":"IF(A40=\"\",\"\",MAX(B$31:B39)+1)","v":""},""]
[null,{"$f":"IF(A41=\"\",\"\",MAX(B$31:B40)+1)","v":""},""]

{"sheet":"Assumptions","index":20,"n_rows":60,"n_cols":5,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[0]
[]
[]
[]
[]
[]
["Define basic parameters and assumptions"]
[]
["General"]
[null,"Value"]
["Country"]
["Year of data collection"]
["Year of costing data"]
["Number of months included in the costing",null,null,{"$f":"IF(NumberMonthCosting=0,0,12/NumberMonthCosting)","v":0}]
[]
["Currency of the costing"]
[]
["Currency","Name","Code",{"$f":"\"Exchange Rate to \"&$C$19","v":"Exchange Rate to "}]
["Main currency","",{"$f":"IF(B19=\"\",\"\",VLOOKUP(B19,All_Currencies[],2,FALSE))","v":""},1]
["US Dolar","US Dollar",{"$f":"IF(B20=\"\",\"\",VLOOKUP(B20,All_Currencies[],2,FALSE))","v":"USD"}]
["Other currency 2",null,{"$f":"IF(B21=\"\",\"\",VLOOKUP(B21,All_Currencies[],2,FALSE))","v":""}]
["Other currency 3",null,{"$f":"IF(B22=\"\",\"\",VLOOKUP(B22,All_Currencies[],2,FALSE))","v":""}]
["Other currency 4",null,{"$f":"IF(B23=\"\",\"\",VLOOKUP(B23,All_Currencies[],2,FALSE))","v":""}]
[null,null,"SELECT",1]
["Assumptions"]
[]
["Input category","Item/ detail (inputs)","Value","Currency (if apply)","Comments"]
["General","Disccount Rate"]
["General","Useful life years of training"]
["General","Useful life years of buildings"]
["General","Useful life years of equipment"]
["General","Useful life years of vehicles"]
["Training","Room rental per day"]
["Training","Facilitator/ trainer cost per day"]
["Travel","Domestic air fare"]
["Travel","International air fare"]
["Travel","International (long haul) air fare"]
["Travel","Local travel per day"]
["Per diems","Hotel per person per day"]
["Per diems","Subsistence per person per day"]
["Equipment","Computer"]
["Equipment","Printer, scanner, photocopier and fax"]
["Equipment","Network server"]
["Equipment","Local area network (LAN)"]
["Communication","Internet connection"]
["Communication","Mobile telephone"]
["Consulting","National consultant daily fee rate"]
["Consulting","International consultant daily fee rate"]
["Personnel","Community key informants"]
["Personnel","Community outreach health workers"]
["Personnel","VA interviewers"]
["Personnel","VA regional supervisors"]
["Personnel","VA physician coders or signers"]
["Personnel","VA IT logistics and Help desk"]
["Personnel","VA Analyst"]
["Personnel","VA National Coordinator"]
["Personnel","Driver"]
["Infrastructure","Average monthly rental office building"]
["Vehicles","Replacement value"]
["Vehicles","Fuel cost per litre"]

{"sheet":"Sampling","index":21,"n_rows":92,"n_cols":16,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
["Number of units in the sample"]
[]
[null,"National",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Number of units selected ",1,{"$f":"NumberAdminLev2","v":0},{"$f":"NumberAdminLev3","v":0},{"$f":"NumberAdminLev4","v":0},{"$f":"NumberAdminLev5","v":0}]
[]
[null,{"$f":"Country_costing","v":0},{"$f":"\"Name of \"&C9","v":"Name of 0"},{"$f":"\"Name of \"&D9","v":"Name of 0"},{"$f":"\"Name of \"&E9","v":"Name of 0"},{"$f":"\"Name of \"&F9","v":"Name of 0"},{"$f":"\"Number of VAs per \"&Background!B29","v":"Number of VAs per "}]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(F13)=1,5,0)","v":0}]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(F14)=1,5,0)","v":0}]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,39,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,49,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,51,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,52,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,53,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,54,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,55,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,56,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,57,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,58,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,59,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,61,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,62,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,63,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,64,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,65,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,66,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(F78)=1,5,0)","v":0}]
[null,67,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,68,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,69,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,70,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,71,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,72,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,74,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,75,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,76,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,78,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,79,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,80,null,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"SamplingTool","index":22,"n_rows":517,"n_cols":10,"rows_kept":517,"cut":false,"hidden":false,"merged":[[5,6,6,6],[9,6,10,6]]}
[0]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"Total number of \"&D7","v":"Total number of "},null,null,{"$f":"D7&\" selected\"","v":" selected"}]
[null,null,"Sampling Unit",null,null,null,null,null,1]
[null,null,{"$f":"\"Number of \"&D7&\" to be selected\"","v":"Number of  to be selected"},null,null,null,{"$f":"COUNTA(C18:C517)","v":0},null,2]
[null,null,"Type of sampling",null,null,null,null,null,3]
[null,null,null,null,null,null,{"$f":"\"Total number of VAs in \"&year_costing","v":"Total number of VAs in "},null,4]
[null,null,{"$f":"\"1. Enter all \"&D7&\" in this table\"","v":"1. Enter all  in this table"},null,null,null,null,null,5]
[null,null,null,null,null,null,{"$f":"SUM(D18:D517)","v":0},null,6]
[null,null,"               2. Click on \"Select your sample\"",null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,8]
[null,null,null,"3. Click on \"Enter the selection in the table\"",null,null,null,null,9]
[null,null,null,null,null,null,null,null,10]
[null,null,{"$f":"\"Name of the \"&D7","v":"Name of the "},{"$f":"\"Total number of verbal autopsies in \"&year_costing","v":"Total number of verbal autopsies in "},"Cummulative number of VAs"]
[null,1,null,null,{"$f":"IF(D18=0,0,D18)","v":0}]
[null,2,null,null,{"$f":"IF(D19=0,0,D19+E18)","v":0}]
[null,3,null,null,{"$f":"IF(D20=0,0,D20+E19)","v":0}]
[null,4,null,null,0]
[null,5,null,null,0]
[null,6,null,null,0]
[null,7,null,null,0]
[null,8,null,null,0]
[null,9,null,null,0]
[null,10,null,null,0]
[null,11,null,null,0]
[null,12,null,null,0]
[null,13,null,null,0]
[null,14,null,null,0]
[null,15,null,null,0]
[null,16,null,null,0]
[null,17,null,null,0]
[null,18,null,null,0]
[null,19,null,null,0]
[null,20,null,null,0]
[null,21,null,null,0]
[null,22,null,null,0]
[null,23,null,null,0]
[null,24,null,null,0]
[null,25,null,null,0]
[null,26,null,null,0]
[null,27,null,null,0]
[null,28,null,null,0]
[null,29,null,null,0]
[null,30,null,null,0]
[null,31,null,null,0]
[null,32,null,null,0]
[null,33,null,null,0]
[null,34,null,null,0]
[null,35,null,null,0]
[null,36,null,null,0]
[null,37,null,null,0]
[null,38,null,null,0]
[null,39,null,null,0]
[null,40,null,null,0]
[null,41,null,null,0]
[null,42,null,null,0]
[null,43,null,null,0]
[null,44,null,null,0]
[null,45,null,null,0]
[null,46,null,null,0]
[null,47,null,null,0]
[null,48,null,null,0]
[null,49,null,null,0]
[null,50,null,null,0]
[null,51,null,null,0]
[null,52,null,null,0]
[null,53,null,null,0]
[null,54,null,null,0]
[null,55,null,null,0]
[null,56,null,null,0]
[null,57,null,null,0]
[null,58,null,null,0]
[null,59,null,null,0]
[null,60,null,null,0]
[null,61,null,null,0]
[null,62,null,null,0]
[null,63,null,null,0]
[null,64,null,null,0]
[null,65,null,null,0]
[null,66,null,null,0]
[null,67,null,null,{"$f":"IF(D84=0,0,D84+E83)","v":0}]
[null,68,null,null,0]
[null,69,null,null,0]
[null,70,null,null,0]
[null,71,null,null,0]
[null,72,null,null,0]
[null,73,null,null,0]
[null,74,null,null,0]
[null,75,null,null,0]
[null,76,null,null,0]
[null,77,null,null,0]
[null,78,null,null,0]
[null,79,null,null,0]
[null,80,null,null,0]
[null,81,null,null,0]
[null,82,null,null,0]
[null,83,null,null,0]
[null,84,null,null,0]
[null,85,null,null,0]
[null,86,null,null,0]
[null,87,null,null,0]
[null,88,null,null,0]
[null,89,null,null,0]
[null,90,null,null,0]
[null,91,null,null,0]
[null,92,null,null,0]
[null,93,null,null,0]
[null,94,null,null,0]
[null,95,null,null,0]
[null,96,null,null,0]
[null,97,null,null,0]
[null,98,null,null,0]
[null,99,null,null,0]
[null,100,null,null,0]
[null,101,null,null,0]
[null,102,null,null,0]
[null,103,null,null,0]
[null,104,null,null,0]
[null,105,null,null,0]
[null,106,null,null,0]
[null,107,null,null,0]
[null,108,null,null,0]
[null,109,null,null,0]
[null,110,null,null,0]
[null,111,null,null,0]
[null,112,null,null,0]
[null,113,null,null,0]
[null,114,null,null,0]
[null,115,null,null,0]
[null,116,null,null,0]
[null,117,null,null,0]
[null,118,null,null,0]
[null,119,null,null,0]
[null,120,null,null,0]
[null,121,null,null,0]
[null,122,null,null,0]
[null,123,null,null,0]
[null,124,null,null,0]
[null,125,null,null,0]
[null,126,null,null,0]
[null,127,null,null,0]
[null,128,null,null,0]
[null,129,null,null,0]
[null,130,null,null,0]
[null,131,null,null,{"$f":"IF(D148=0,0,D148+E147)","v":0}]
[null,132,null,null,0]
[null,133,null,null,0]
[null,134,null,null,0]
[null,135,null,null,0]
[null,136,null,null,0]
[null,137,null,null,0]
[null,138,null,null,0]
[null,139,null,null,0]
[null,140,null,null,0]
[null,141,null,null,0]
[null,142,null,null,0]
[null,143,null,null,0]
[null,144,null,null,0]
[null,145,null,null,0]
[null,146,null,null,0]
[null,147,null,null,0]
[null,148,null,null,0]
[null,149,null,null,0]
[null,150,null,null,0]
[null,151,null,null,0]
[null,152,null,null,0]
[null,153,null,null,0]
[null,154,null,null,0]
[null,155,null,null,0]
[null,156,null,null,0]
[null,157,null,null,0]
[null,158,null,null,0]
[null,159,null,null,0]
[null,160,null,null,0]
[null,161,null,null,0]
[null,162,null,null,0]
[null,163,null,null,0]
[null,164,null,null,0]
[null,165,null,null,0]
[null,166,null,null,0]
[null,167,null,null,0]
[null,168,null,null,0]
[null,169,null,null,0]
[null,170,null,null,0]
[null,171,null,null,0]
[null,172,null,null,0]
[null,173,null,null,0]
[null,174,null,null,0]
[null,175,null,null,0]
[null,176,null,null,0]
[null,177,null,null,0]
[null,178,null,null,0]
[null,179,null,null,0]
[null,180,null,null,0]
[null,181,null,null,0]
[null,182,null,null,0]
[null,183,null,null,0]
[null,184,null,null,0]
[null,185,null,null,0]
[null,186,null,null,0]
[null,187,null,null,0]
[null,188,null,null,0]
[null,189,null,null,0]
[null,190,null,null,0]
[null,191,null,null,0]
[null,192,null,null,0]
[null,193,null,null,0]
[null,194,null,null,0]
[null,195,null,null,{"$f":"IF(D212=0,0,D212+E211)","v":0}]
[null,196,null,null,0]
[null,197,null,null,0]
[null,198,null,null,0]
[null,199,null,null,0]
[null,200,null,null,0]
[null,201,null,null,0]
[null,202,null,null,0]
[null,203,null,null,0]
[null,204,null,null,0]
[null,205,null,null,0]
[null,206,null,null,0]
[null,207,null,null,0]
[null,208,null,null,0]
[null,209,null,null,0]
[null,210,null,null,0]
[null,211,null,null,0]
[null,212,null,null,0]
[null,213,null,null,0]
[null,214,null,null,0]
[null,215,null,null,0]
[null,216,null,null,0]
[null,217,null,null,0]
[null,218,null,null,0]
[null,219,null,null,0]
[null,220,null,null,0]
[null,221,null,null,0]
[null,222,null,null,0]
[null,223,null,null,0]
[null,224,null,null,0]
[null,225,null,null,0]
[null,226,null,null,0]
[null,227,null,null,0]
[null,228,null,null,0]
[null,229,null,null,0]
[null,230,null,null,0]
[null,231,null,null,0]
[null,232,null,null,0]
[null,233,null,null,0]
[null,234,null,null,0]
[null,235,null,null,0]
[null,236,null,null,0]
[null,237,null,null,0]
[null,238,null,null,0]
[null,239,null,null,0]
[null,240,null,null,0]
[null,241,null,null,0]
[null,242,null,null,0]
[null,243,null,null,0]
[null,244,null,null,0]
[null,245,null,null,0]
[null,246,null,null,0]
[null,247,null,null,0]
[null,248,null,null,0]
[null,249,null,null,0]
[null,250,null,null,0]
[null,251,null,null,0]
[null,252,null,null,0]
[null,253,null,null,0]
[null,254,null,null,0]
[null,255,null,null,0]
[null,256,null,null,0]
[null,257,null,null,0]
[null,258,null,null,0]
[null,259,null,null,{"$f":"IF(D276=0,0,D276+E275)","v":0}]
[null,260,null,null,0]
[null,261,null,null,0]
[null,262,null,null,0]
[null,263,null,null,0]
[null,264,null,null,0]
[null,265,null,null,0]
[null,266,null,null,0]
[null,267,null,null,0]
[null,268,null,null,0]
[null,269,null,null,0]
[null,270,null,null,0]
[null,271,null,null,0]
[null,272,null,null,0]
[null,273,null,null,0]
[null,274,null,null,0]
[null,275,null,null,0]
[null,276,null,null,0]
[null,277,null,null,0]
[null,278,null,null,0]
[null,279,null,null,0]
[null,280,null,null,0]
[null,281,null,null,0]
[null,282,null,null,0]
[null,283,null,null,0]
[null,284,null,null,0]
[null,285,null,null,0]
[null,286,null,null,0]
[null,287,null,null,0]
[null,288,null,null,0]
[null,289,null,null,0]
[null,290,null,null,0]
[null,291,null,null,0]
[null,292,null,null,0]
[null,293,null,null,0]
[null,294,null,null,0]
[null,295,null,null,0]
[null,296,null,null,0]
[null,297,null,null,0]
[null,298,null,null,0]
[null,299,null,null,0]
[null,300,null,null,0]
[null,301,null,null,0]
[null,302,null,null,0]
[null,303,null,null,0]
[null,304,null,null,0]
[null,305,null,null,0]
[null,306,null,null,0]
[null,307,null,null,0]
[null,308,null,null,0]
[null,309,null,null,0]
[null,310,null,null,0]
[null,311,null,null,0]
[null,312,null,null,0]
[null,313,null,null,0]
[null,314,null,null,0]
[null,315,null,null,0]
[null,316,null,null,0]
[null,317,null,null,0]
[null,318,null,null,0]
[null,319,null,null,0]
[null,320,null,null,0]
[null,321,null,null,0]
[null,322,null,null,0]
[null,323,null,null,{"$f":"IF(D340=0,0,D340+E339)","v":0}]
[null,324,null,null,0]
[null,325,null,null,0]
[null,326,null,null,0]
[null,327,null,null,0]
[null,328,null,null,0]
[null,329,null,null,0]
[null,330,null,null,0]
[null,331,null,null,0]
[null,332,null,null,0]
[null,333,null,null,0]
[null,334,null,null,0]
[null,335,null,null,0]
[null,336,null,null,0]
[null,337,null,null,0]
[null,338,null,null,0]
[null,339,null,null,0]
[null,340,null,null,0]
[null,341,null,null,0]
[null,342,null,null,0]
[null,343,null,null,0]
[null,344,null,null,0]
[null,345,null,null,0]
[null,346,null,null,0]
[null,347,null,null,0]
[null,348,null,null,0]
[null,349,null,null,0]
[null,350,null,null,0]
[null,351,null,null,0]
[null,352,null,null,0]
[null,353,null,null,0]
[null,354,null,null,0]
[null,355,null,null,0]
[null,356,null,null,0]
[null,357,null,null,0]
[null,358,null,null,0]
[null,359,null,null,0]
[null,360,null,null,0]
[null,361,null,null,0]
[null,362,null,null,0]
[null,363,null,null,0]
[null,364,null,null,0]
[null,365,null,null,0]
[null,366,null,null,0]
[null,367,null,null,0]
[null,368,null,null,0]
[null,369,null,null,0]
[null,370,null,null,0]
[null,371,null,null,0]
[null,372,null,null,0]
[null,373,null,null,0]
[null,374,null,null,0]
[null,375,null,null,0]
[null,376,null,null,0]
[null,377,null,null,0]
[null,378,null,null,0]
[null,379,null,null,0]
[null,380,null,null,0]
[null,381,null,null,0]
[null,382,null,null,0]
[null,383,null,null,0]
[null,384,null,null,0]
[null,385,null,null,0]
[null,386,null,null,0]
[null,387,null,null,{"$f":"IF(D404=0,0,D404+E403)","v":0}]
[null,388,null,null,0]
[null,389,null,null,0]
[null,390,null,null,0]
[null,391,null,null,0]
[null,392,null,null,0]
[null,393,null,null,0]
[null,394,null,null,0]
[null,395,null,null,0]
[null,396,null,null,0]
[null,397,null,null,0]
[null,398,null,null,0]
[null,399,null,null,0]
[null,400,null,null,0]
[null,401,null,null,0]
[null,402,null,null,0]
[null,403,null,null,0]
[null,404,null,null,0]
[null,405,null,null,0]
[null,406,null,null,0]
[null,407,null,null,0]
[null,408,null,null,0]
[null,409,null,null,0]
[null,410,null,null,0]
[null,411,null,null,0]
[null,412,null,null,0]
[null,413,null,null,0]
[null,414,null,null,0]
[null,415,null,null,0]
[null,416,null,null,0]
[null,417,null,null,0]
[null,418,null,null,0]
[null,419,null,null,0]
[null,420,null,null,0]
[null,421,null,null,0]
[null,422,null,null,0]
[null,423,null,null,0]
[null,424,null,null,0]
[null,425,null,null,0]
[null,426,null,null,0]
[null,427,null,null,0]
[null,428,null,null,0]
[null,429,null,null,0]
[null,430,null,null,0]
[null,431,null,null,0]
[null,432,null,null,0]
[null,433,null,null,0]
[null,434,null,null,0]
[null,435,null,null,0]
[null,436,null,null,0]
[null,437,null,null,0]
[null,438,null,null,0]
[null,439,null,null,0]
[null,440,null,null,0]
[null,441,null,null,0]
[null,442,null,null,0]
[null,443,null,null,0]
[null,444,null,null,0]
[null,445,null,null,0]
[null,446,null,null,0]
[null,447,null,null,0]
[null,448,null,null,0]
[null,449,null,null,0]
[null,450,null,null,0]
[null,451,null,null,{"$f":"IF(D468=0,0,D468+E467)","v":0}]
[null,452,null,null,0]
[null,453,null,null,0]
[null,454,null,null,0]
[null,455,null,null,0]
[null,456,null,null,0]
[null,457,null,null,0]
[null,458,null,null,0]
[null,459,null,null,0]
[null,460,null,null,0]
[null,461,null,null,0]
[null,462,null,null,0]
[null,463,null,null,0]
[null,464,null,null,0]
[null,465,null,null,0]
[null,466,null,null,0]
[null,467,null,null,0]
[null,468,null,null,0]
[null,469,null,null,0]
[null,470,null,null,0]
[null,471,null,null,0]
[null,472,null,null,0]
[null,473,null,null,0]
[null,474,null,null,0]
[null,475,null,null,0]
[null,476,null,null,0]
[null,477,null,null,0]
[null,478,null,null,0]
[null,479,null,null,0]
[null,480,null,null,0]
[null,481,null,null,0]
[null,482,null,null,0]
[null,483,null,null,0]
[null,484,null,null,0]
[null,485,null,null,0]
[null,486,null,null,0]
[null,487,null,null,0]
[null,488,null,null,0]
[null,489,null,null,0]
[null,490,null,null,0]
[null,491,null,null,0]
[null,492,null,null,0]
[null,493,null,null,0]
[null,494,null,null,0]
[null,495,null,null,0]
[null,496,null,null,0]
[null,497,null,null,0]
[null,498,null,null,0]
[null,499,null,null,0]
[null,500,null,null,0]

{"sheet":"DataEntry_Summ","index":23,"n_rows":177,"n_cols":34,"rows_kept":177,"cut":false,"hidden":false,"merged":[[8,27,8,28],[7,21,7,24],[16,1,16,4],[7,17,7,18],[7,6,7,9],[7,1,7,4],[7,26,7,29],[7,11,7,14],[9,17,9,18],[9,2,9,3],[9,7,9,8],[9,12,9,13],[8,22,8,23],[9,22,10,28]]}
[]
[]
[]
[]
[]
[null,null,{"$f":"IF(NumberMonthCosting=12,IF(AdminLevel5=\"\",\"Cost allocated to each [Fill background information] in \"&year_costing&\"(\"&currency_main_code&\")\",\"Cost allocated to each \"&AdminLevel5&\" in \"&year_costing&\"(\"&currency_main_code&\")\"),IF(AdminLevel5=\"\",\"Cost allocated to each [Fill background information] in \"&NumberMonthCosting&\" months\"&\"(\"&currency_main_code&\")\",\"Cost allocated to each \"&AdminLevel5&\" in \"&NumberMonthCosting&\" months\"&\"(\"&currency_main_code&\")\"))","v":"Cost allocated to each [Fill background information] in  months()"}]
[]
[null,"Start Up activities",null,null,null,null,"Governance activities",null,null,null,null,"Program Management",null,null,null,null,null,"Supervision",null,null,null,"VA Delivery & Analysis",null,null,null,null,"Recurrent training & workshops"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs",null,null,null,null,"Average costs"]
[null,null,"Enter data",null,null,null,null,"Enter data",null,null,null,null,"Enter data",null,null,null,null,"Enter data",null,null,null,null,{"$f":"\"The information about this tw groups of activities must be entered for each \"&AdminLevel5","v":"The information about this tw groups of activities must be entered for each "}]
[]
[null,null,"Financial Costs to VA","Economic costs to VA",null,null,null,"Financial Costs to VA","Economic costs to VA",null,null,null,"Financial Costs to VA","Economic costs to VA",null,null,null,"Financial Costs to VA","Economic costs to VA",null,null,null,"Financial Costs to VA","Economic costs to VA",null,null,null,"Financial Costs to VA","Economic costs to VA"]
[null,null,{"$f":"Res_PerAdminLevel!G3","v":0},{"$f":"Res_PerAdminLevel!H3","v":0},null,null,null,{"$f":"Res_PerAdminLevel!G4","v":0},{"$f":"Res_PerAdminLevel!H4","v":0},null,null,null,{"$f":"Res_PerAdminLevel!G6","v":0},{"$f":"Res_PerAdminLevel!H6","v":0},null,null,null,{"$f":"Res_PerAdminLevel!G7","v":0},{"$f":"Res_PerAdminLevel!H7","v":0},null,null,null,{"$f":"Res_PerAdminLevel!G8","v":0},{"$f":"Res_PerAdminLevel!H8","v":0},null,null,null,{"$f":"Res_PerAdminLevel!G5","v":0},{"$f":"Res_PerAdminLevel!H5","v":0}]
[]
[]
[]
[null,"VA delivery & Analysis",null,null,null,null,null,"Financial Costs to VA","Economic costs to VA",null,null,null,"Number of VAs"]
[null,null,{"$f":"L_1110","v":0},"Enter data",null,null,null,{"$f":"L_1110!B20","v":0},{"$f":"L_1110!C20","v":0},null,null,null,{"$f":"Sampling!G13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P13","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH18","v":0}]
[null,null,{"$f":"L_1111","v":0},"Enter data",null,null,null,{"$f":"L_1111!B20","v":0},{"$f":"L_1111!C20","v":0},null,null,null,{"$f":"Sampling!G14","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P14","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH20","v":0}]
[null,null,{"$f":"L_1112","v":0},"Enter data",null,null,null,{"$f":"L_1112!B20","v":0},{"$f":"L_1112!C20","v":0},null,null,null,{"$f":"Sampling!G15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P15","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH22","v":0}]
[null,null,{"$f":"L_1113","v":0},"Enter data",null,null,null,{"$f":"L_1113!B20","v":0},{"$f":"L_1113!C20","v":0},null,null,null,{"$f":"Sampling!G16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P16","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH24","v":0}]
[null,null,{"$f":"L_1114","v":0},"Enter data",null,null,null,{"$f":"L_1114!B20","v":0},{"$f":"L_1114!C20","v":0},null,null,null,{"$f":"Sampling!G17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P17","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH26","v":0}]
[null,null,{"$f":"L_1115","v":0},"Enter data",null,null,null,{"$f":"L_1115!B20","v":0},{"$f":"L_1115!C20","v":0},null,null,null,{"$f":"Sampling!G18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P18","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH28","v":0}]
[null,null,{"$f":"L_1116","v":0},"Enter data",null,null,null,{"$f":"L_1116!B20","v":0},{"$f":"L_1116!C20","v":0},null,null,null,{"$f":"Sampling!G19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P19","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH30","v":0}]
[null,null,{"$f":"L_1117","v":0},"Enter data",null,null,null,{"$f":"L_1117!B20","v":0},{"$f":"L_1117!C20","v":0},null,null,null,{"$f":"Sampling!G20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P20","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH32","v":0}]
[null,null,{"$f":"L_1118","v":0},"Enter data",null,null,null,{"$f":"L_1118!B20","v":0},{"$f":"L_1118!C20","v":0},null,null,null,{"$f":"Sampling!G21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P21","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH34","v":0}]
[null,null,{"$f":"L_1119","v":0},"Enter data",null,null,null,{"$f":"L_1119!B20","v":0},{"$f":"L_1119!C20","v":0},null,null,null,{"$f":"Sampling!G22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P22","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH36","v":0}]
[null,null,{"$f":"L_1120","v":0},"Enter data",null,null,null,{"$f":"L_1120!B20","v":0},{"$f":"L_1120!C20","v":0},null,null,null,{"$f":"Sampling!G23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P23","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH38","v":0}]
[null,null,{"$f":"L_1121","v":0},"Enter data",null,null,null,{"$f":"L_1121!B20","v":0},{"$f":"L_1121!C20","v":0},null,null,null,{"$f":"Sampling!G24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P24","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH40","v":0}]
[null,null,{"$f":"L_1122","v":0},"Enter data",null,null,null,{"$f":"L_1122!B20","v":0},{"$f":"L_1122!C20","v":0},null,null,null,{"$f":"Sampling!G25","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P25","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH42","v":0}]
[null,null,{"$f":"L_1123","v":0},"Enter data",null,null,null,{"$f":"L_1123!B20","v":0},{"$f":"L_1123!C20","v":0},null,null,null,{"$f":"Sampling!G26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P26","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH44","v":0}]
[null,null,{"$f":"L_1124","v":0},"Enter data",null,null,null,{"$f":"L_1124!B20","v":0},{"$f":"L_1124!C20","v":0},null,null,null,{"$f":"Sampling!G27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P27","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH46","v":0}]
[null,null,{"$f":"L_1125","v":0},"Enter data",null,null,null,{"$f":"L_1125!B20","v":0},{"$f":"L_1125!C20","v":0},null,null,null,{"$f":"Sampling!G28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P28","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH48","v":0}]
[null,null,{"$f":"L_1126","v":0},"Enter data",null,null,null,{"$f":"L_1126!B20","v":0},{"$f":"L_1126!C20","v":0},null,null,null,{"$f":"Sampling!G29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P29","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH50","v":0}]
[null,null,{"$f":"L_1127","v":0},"Enter data",null,null,null,{"$f":"L_1127!B20","v":0},{"$f":"L_1127!C20","v":0},null,null,null,{"$f":"Sampling!G30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P30","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH52","v":0}]
[null,null,{"$f":"L_1128","v":0},"Enter data",null,null,null,{"$f":"L_1128!B20","v":0},{"$f":"L_1128!C20","v":0},null,null,null,{"$f":"Sampling!G31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P31","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH54","v":0}]
[null,null,{"$f":"L_1129","v":0},"Enter data",null,null,null,{"$f":"L_1129!B20","v":0},{"$f":"L_1129!C20","v":0},null,null,null,{"$f":"Sampling!G32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P32","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH56","v":0}]
[null,null,{"$f":"L_1210","v":0},"Enter data",null,null,null,{"$f":"L_1210!B20","v":0},{"$f":"L_1210!C20","v":0},null,null,null,{"$f":"Sampling!G33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P33","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH58","v":0}]
[null,null,{"$f":"L_1211","v":0},"Enter data",null,null,null,{"$f":"L_1211!B20","v":0},{"$f":"L_1211!C20","v":0},null,null,null,{"$f":"Sampling!G34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P34","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH60","v":0}]
[null,null,{"$f":"L_1212","v":0},"Enter data",null,null,null,{"$f":"L_1212!B20","v":0},{"$f":"L_1212!C20","v":0},null,null,null,{"$f":"Sampling!G35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P35","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH62","v":0}]
[null,null,{"$f":"L_1213","v":0},"Enter data",null,null,null,{"$f":"L_1213!B20","v":0},{"$f":"L_1213!C20","v":0},null,null,null,{"$f":"Sampling!G36","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P36","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH64","v":0}]
[null,null,{"$f":"L_1214","v":0},"Enter data",null,null,null,{"$f":"L_1214!B20","v":0},{"$f":"L_1214!C20","v":0},null,null,null,{"$f":"Sampling!G37","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P37","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH66","v":0}]
[null,null,{"$f":"L_1215","v":0},"Enter data",null,null,null,{"$f":"L_1215!B20","v":0},{"$f":"L_1215!C20","v":0},null,null,null,{"$f":"Sampling!G38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P38","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH68","v":0}]
[null,null,{"$f":"L_1216","v":0},"Enter data",null,null,null,{"$f":"L_1216!B20","v":0},{"$f":"L_1216!C20","v":0},null,null,null,{"$f":"Sampling!G39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P39","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH70","v":0}]
[null,null,{"$f":"L_1217","v":0},"Enter data",null,null,null,{"$f":"L_1217!B20","v":0},{"$f":"L_1217!C20","v":0},null,null,null,{"$f":"Sampling!G40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P40","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH72","v":0}]
[null,null,{"$f":"L_1218","v":0},"Enter data",null,null,null,{"$f":"L_1218!B20","v":0},{"$f":"L_1218!C20","v":0},null,null,null,{"$f":"Sampling!G41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P41","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH74","v":0}]
[null,null,{"$f":"L_1219","v":0},"Enter data",null,null,null,{"$f":"L_1219!B20","v":0},{"$f":"L_1219!C20","v":0},null,null,null,{"$f":"Sampling!G42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P42","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH76","v":0}]
[null,null,{"$f":"L_1220","v":0},"Enter data",null,null,null,{"$f":"L_1220!B20","v":0},{"$f":"L_1220!C20","v":0},null,null,null,{"$f":"Sampling!G43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P43","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH78","v":0}]
[null,null,{"$f":"L_1221","v":0},"Enter data",null,null,null,{"$f":"L_1221!B20","v":0},{"$f":"L_1221!C20","v":0},null,null,null,{"$f":"Sampling!G44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P44","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH80","v":0}]
[null,null,{"$f":"L_1222","v":0},"Enter data",null,null,null,{"$f":"L_1222!B20","v":0},{"$f":"L_1222!C20","v":0},null,null,null,{"$f":"Sampling!G45","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P45","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH82","v":0}]
[null,null,{"$f":"L_1223","v":0},"Enter data",null,null,null,{"$f":"L_1223!B20","v":0},{"$f":"L_1223!C20","v":0},null,null,null,{"$f":"Sampling!G46","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P46","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH84","v":0}]
[null,null,{"$f":"L_1224","v":0},"Enter data",null,null,null,{"$f":"L_1224!B20","v":0},{"$f":"L_1224!C20","v":0},null,null,null,{"$f":"Sampling!G47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P47","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH86","v":0}]
[null,null,{"$f":"L_1225","v":0},"Enter data",null,null,null,{"$f":"L_1225!B20","v":0},{"$f":"L_1225!C20","v":0},null,null,null,{"$f":"Sampling!G48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P48","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH88","v":0}]
[null,null,{"$f":"L_1226","v":0},"Enter data",null,null,null,{"$f":"L_1226!B20","v":0},{"$f":"L_1226!C20","v":0},null,null,null,{"$f":"Sampling!G49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P49","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH90","v":0}]
[null,null,{"$f":"L_1227","v":0},"Enter data",null,null,null,{"$f":"L_1227!B20","v":0},{"$f":"L_1227!C20","v":0},null,null,null,{"$f":"Sampling!G50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P50","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH92","v":0}]
[null,null,{"$f":"L_1228","v":0},"Enter data",null,null,null,{"$f":"L_1228!B20","v":0},{"$f":"L_1228!C20","v":0},null,null,null,{"$f":"Sampling!G51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P51","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH94","v":0}]
[null,null,{"$f":"L_1229","v":0},"Enter data",null,null,null,{"$f":"L_1229!B20","v":0},{"$f":"L_1229!C20","v":0},null,null,null,{"$f":"Sampling!G52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P52","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH96","v":0}]
[null,null,{"$f":"L_2110","v":0},"Enter data",null,null,null,{"$f":"L_2110!B20","v":0},{"$f":"L_2110!C20","v":0},null,null,null,{"$f":"Sampling!G53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P53","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH98","v":0}]
[null,null,{"$f":"L_2111","v":0},"Enter data",null,null,null,{"$f":"L_2111!B20","v":0},{"$f":"L_2111!C20","v":0},null,null,null,{"$f":"Sampling!G54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P54","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH100","v":0}]
[null,null,{"$f":"L_2112","v":0},"Enter data",null,null,null,{"$f":"L_2112!B20","v":0},{"$f":"L_2112!C20","v":0},null,null,null,{"$f":"Sampling!G55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P55","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH102","v":0}]
[null,null,{"$f":"L_2113","v":0},"Enter data",null,null,null,{"$f":"L_2113!B20","v":0},{"$f":"L_2113!C20","v":0},null,null,null,{"$f":"Sampling!G56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P56","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH104","v":0}]
[null,null,{"$f":"L_2114","v":0},"Enter data",null,null,null,{"$f":"L_2114!B20","v":0},{"$f":"L_2114!C20","v":0},null,null,null,{"$f":"Sampling!G57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P57","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH106","v":0}]
[null,null,{"$f":"L_2115","v":0},"Enter data",null,null,null,{"$f":"L_2115!B20","v":0},{"$f":"L_2115!C20","v":0},null,null,null,{"$f":"Sampling!G58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P58","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH108","v":0}]
[null,null,{"$f":"L_2116","v":0},"Enter data",null,null,null,{"$f":"L_2116!B20","v":0},{"$f":"L_2116!C20","v":0},null,null,null,{"$f":"Sampling!G59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P59","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH110","v":0}]
[null,null,{"$f":"L_2117","v":0},"Enter data",null,null,null,{"$f":"L_2117!B20","v":0},{"$f":"L_2117!C20","v":0},null,null,null,{"$f":"Sampling!G60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P60","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH112","v":0}]
[null,null,{"$f":"L_2118","v":0},"Enter data",null,null,null,{"$f":"L_2118!B20","v":0},{"$f":"L_2118!C20","v":0},null,null,null,{"$f":"Sampling!G61","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P61","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH114","v":0}]
[null,null,{"$f":"L_2119","v":0},"Enter data",null,null,null,{"$f":"L_2119!B20","v":0},{"$f":"L_2119!C20","v":0},null,null,null,{"$f":"Sampling!G62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P62","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH116","v":0}]
[null,null,{"$f":"L_2120","v":0},"Enter data",null,null,null,{"$f":"L_2120!B20","v":0},{"$f":"L_2120!C20","v":0},null,null,null,{"$f":"Sampling!G63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P63","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH118","v":0}]
[null,null,{"$f":"L_2121","v":0},"Enter data",null,null,null,{"$f":"L_2121!B20","v":0},{"$f":"L_2121!C20","v":0},null,null,null,{"$f":"Sampling!G64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P64","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH120","v":0}]
[null,null,{"$f":"L_2122","v":0},"Enter data",null,null,null,{"$f":"L_2122!B20","v":0},{"$f":"L_2122!C20","v":0},null,null,null,{"$f":"Sampling!G65","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P65","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH122","v":0}]
[null,null,{"$f":"L_2123","v":0},"Enter data",null,null,null,{"$f":"L_2123!B20","v":0},{"$f":"L_2123!C20","v":0},null,null,null,{"$f":"Sampling!G66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P66","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH124","v":0}]
[null,null,{"$f":"L_2124","v":0},"Enter data",null,null,null,{"$f":"L_2124!B20","v":0},{"$f":"L_2124!C20","v":0},null,null,null,{"$f":"Sampling!G67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P67","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH126","v":0}]
[null,null,{"$f":"L_2125","v":0},"Enter data",null,null,null,{"$f":"L_2125!B20","v":0},{"$f":"L_2125!C20","v":0},null,null,null,{"$f":"Sampling!G68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P68","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH128","v":0}]
[null,null,{"$f":"L_2126","v":0},"Enter data",null,null,null,{"$f":"L_2126!B20","v":0},{"$f":"L_2126!C20","v":0},null,null,null,{"$f":"Sampling!G69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P69","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH130","v":0}]
[null,null,{"$f":"L_2127","v":0},"Enter data",null,null,null,{"$f":"L_2127!B20","v":0},{"$f":"L_2127!C20","v":0},null,null,null,{"$f":"Sampling!G70","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P70","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH132","v":0}]
[null,null,{"$f":"L_2128","v":0},"Enter data",null,null,null,{"$f":"L_2128!B20","v":0},{"$f":"L_2128!C20","v":0},null,null,null,{"$f":"Sampling!G71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P71","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH134","v":0}]
[null,null,{"$f":"L_2129","v":0},"Enter data",null,null,null,{"$f":"L_2129!B20","v":0},{"$f":"L_2129!C20","v":0},null,null,null,{"$f":"Sampling!G72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P72","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH136","v":0}]
[null,null,{"$f":"L_2210","v":0},"Enter data",null,null,null,{"$f":"L_2210!B20","v":0},{"$f":"L_2210!C20","v":0},null,null,null,{"$f":"Sampling!G73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P73","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH138","v":0}]
[null,null,{"$f":"L_2211","v":0},"Enter data",null,null,null,{"$f":"L_2211!B20","v":0},{"$f":"L_2211!C20","v":0},null,null,null,{"$f":"Sampling!G74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P74","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH140","v":0}]
[null,null,{"$f":"L_2212","v":0},"Enter data",null,null,null,{"$f":"L_2212!B20","v":0},{"$f":"L_2212!C20","v":0},null,null,null,{"$f":"Sampling!G75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P75","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH142","v":0}]
[null,null,{"$f":"L_2213","v":0},"Enter data",null,null,null,{"$f":"L_2213!B20","v":0},{"$f":"L_2213!C20","v":0},null,null,null,{"$f":"Sampling!G76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P76","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH144","v":0}]
[null,null,{"$f":"L_2214","v":0},"Enter data",null,null,null,{"$f":"L_2214!B20","v":0},{"$f":"L_2214!C20","v":0},null,null,null,{"$f":"Sampling!G77","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P77","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH146","v":0}]
[null,null,{"$f":"L_2215","v":0},"Enter data",null,null,null,{"$f":"L_2215!B20","v":0},{"$f":"L_2215!C20","v":0},null,null,null,{"$f":"Sampling!G78","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P78","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH148","v":0}]
[null,null,{"$f":"L_2216","v":0},"Enter data",null,null,null,{"$f":"L_2216!B20","v":0},{"$f":"L_2216!C20","v":0},null,null,null,{"$f":"Sampling!G79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P79","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH150","v":0}]
[null,null,{"$f":"L_2217","v":0},"Enter data",null,null,null,{"$f":"L_2217!B20","v":0},{"$f":"L_2217!C20","v":0},null,null,null,{"$f":"Sampling!G80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P80","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH152","v":0}]
[null,null,{"$f":"L_2218","v":0},"Enter data",null,null,null,{"$f":"L_2218!B20","v":0},{"$f":"L_2218!C20","v":0},null,null,null,{"$f":"Sampling!G81","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P81","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH154","v":0}]
[null,null,{"$f":"L_2219","v":0},"Enter data",null,null,null,{"$f":"L_2219!B20","v":0},{"$f":"L_2219!C20","v":0},null,null,null,{"$f":"Sampling!G82","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P82","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH156","v":0}]
[null,null,{"$f":"L_2220","v":0},"Enter data",null,null,null,{"$f":"L_2220!B20","v":0},{"$f":"L_2220!C20","v":0},null,null,null,{"$f":"Sampling!G83","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P83","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH158","v":0}]
[null,null,{"$f":"L_2221","v":0},"Enter data",null,null,null,{"$f":"L_2221!B20","v":0},{"$f":"L_2221!C20","v":0},null,null,null,{"$f":"Sampling!G84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P84","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH160","v":0}]
[null,null,{"$f":"L_2222","v":0},"Enter data",null,null,null,{"$f":"L_2222!B20","v":0},{"$f":"L_2222!C20","v":0},null,null,null,{"$f":"Sampling!G85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P85","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH162","v":0}]
[null,null,{"$f":"L_2223","v":0},"Enter data",null,null,null,{"$f":"L_2223!B20","v":0},{"$f":"L_2223!C20","v":0},null,null,null,{"$f":"Sampling!G86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P86","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH164","v":0}]
[null,null,{"$f":"L_2224","v":0},"Enter data",null,null,null,{"$f":"L_2224!B20","v":0},{"$f":"L_2224!C20","v":0},null,null,null,{"$f":"Sampling!G87","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P87","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH166","v":0}]
[null,null,{"$f":"L_2225","v":0},"Enter data",null,null,null,{"$f":"L_2225!B20","v":0},{"$f":"L_2225!C20","v":0},null,null,null,{"$f":"Sampling!G88","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P88","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH168","v":0}]
[null,null,{"$f":"L_2226","v":0},"Enter data",null,null,null,{"$f":"L_2226!B20","v":0},{"$f":"L_2226!C20","v":0},null,null,null,{"$f":"Sampling!G89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P89","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH170","v":0}]
[null,null,{"$f":"L_2227","v":0},"Enter data",null,null,null,{"$f":"L_2227!B20","v":0},{"$f":"L_2227!C20","v":0},null,null,null,{"$f":"Sampling!G90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P90","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH172","v":0}]
[null,null,{"$f":"L_2228","v":0},"Enter data",null,null,null,{"$f":"L_2228!B20","v":0},{"$f":"L_2228!C20","v":0},null,null,null,{"$f":"Sampling!G91","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P91","v":0}]
[null,null,null,null,null,null,null,"","",null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH174","v":0}]
[null,null,{"$f":"L_2229","v":0},"Enter data",null,null,null,{"$f":"L_2229!B20","v":0},{"$f":"L_2229!C20","v":0},null,null,null,{"$f":"Sampling!G92","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Sampling!P92","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH176","v":0}]

{"sheet":"Startup","index":24,"n_rows":496,"n_cols":24,"rows_kept":496,"cut":false,"hidden":false,"merged":[[5,5,5,6],[349,4,349,5],[272,4,272,5],[261,4,261,5],[250,4,250,5],[338,4,338,5],[327,4,327,5],[316,4,316,5],[305,4,305,5],[294,4,294,5],[283,4,283,5],[70,4,70,5],[59,4,59,5],[48,4,48,5],[37,4,37,5],[224,4,224,5],[213,4,213,5],[459,4,459,5],[448,4,448,5],[437,4,437,5],[426,4,426,5],[415,4,415,5],[404,4,404,5],[393,4,393,5],[382,4,382,5],[371,4,371,5],[360,4,360,5],[470,4,470,5],[235,4,235,5],[26,4,26,5],[15,4,15,5],[202,4,202,5],[191,4,191,5],[180,4,180,5],[169,4,169,5],[158,4,158,5],[147,4,147,5],[136,4,136,5],[125,4,125,5],[114,4,114,5],[103,4,103,5],[92,4,92,5],[81,4,81,5]]}
[]
[]
[]
[]
[]
[null,null,"Financial Costs to VA","Economic costs to VA"]
[null,"Start up trainings",{"$f":"N247","v":0},{"$f":"O247","v":0}]
[null,"Start up workshops and meetings",{"$f":"N471","v":0},{"$f":"O471","v":0}]
[null,"Other start up cost",{"$f":"N496","v":0},{"$f":"O496","v":0}]
[null,"TOTAL",{"$f":"SUM(C7:C9)","v":0},{"$f":"SUM(D7:D9)","v":0}]
[null,{"$f":"\"TOTAL per \"&AdminLevel5","v":"TOTAL per "},{"$f":"Res_PerAdminLevel!G3","v":0},{"$f":"Res_PerAdminLevel!H3","v":0}]
[]
["START UP TRAININGS"]
[]
["ID","Title of the training","Source of funding","Administrative level",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Year of training","Useful life of training (Years)","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[1,null,null,null,"Enter cost of training",null,{"$f":"SUM(G18:G26)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I16=year_costing,G16,0)","v":0},{"$f":"IF(OR(K16=0,J16=0),0,G16/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J16))))","v":0},{"$f":"L16*H16","v":0},{"$f":"IF(H16=\"\",0,M16*H16)","v":0},null,null,null,null,null,null,null,{"$f":"N16","v":0},{"$f":"O16*FactorOneYear","v":0}]
[null,{"$f":"IF(B16=\"\",\"\",B16)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D16=0,D16=\"\"),\"\",D16)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F18=\"\",0,VLOOKUP(F18,Currencies,2,FALSE)*C18*D18*E18)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,null,null,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F24=\"\",0,VLOOKUP(F24,Currencies,2,FALSE)*E24)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F25=\"\",0,VLOOKUP(F25,Currencies,2,FALSE)*E25)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F26=\"\",0,VLOOKUP(F26,Currencies,2,FALSE)*E26)","v":0}]
[{"$f":"A16+1","v":2},null,null,null,"Enter cost of training",null,{"$f":"SUM(G29:G37)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I27=year_costing,G27,0)","v":0},{"$f":"IF(OR(K27=0,J27=0),0,G27/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J27))))","v":0},{"$f":"L27*H27","v":0},{"$f":"IF(H27=\"\",0,M27*H27)","v":0},null,null,null,null,null,null,null,{"$f":"N27","v":0},{"$f":"O27*FactorOneYear","v":0}]
[null,{"$f":"IF(B27=\"\",\"\",B27)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D27=0,D27=\"\"),\"\",D27)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F29=\"\",0,VLOOKUP(F29,Currencies,2,FALSE)*C29*D29*E29)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,null,null,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F35=\"\",0,VLOOKUP(F35,Currencies,2,FALSE)*E35)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F36=\"\",0,VLOOKUP(F36,Currencies,2,FALSE)*E36)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F37=\"\",0,VLOOKUP(F37,Currencies,2,FALSE)*E37)","v":0}]
[{"$f":"A27+1","v":3},null,null,null,"Enter cost of training",null,{"$f":"SUM(G40:G48)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I38=year_costing,G38,0)","v":0},{"$f":"IF(OR(K38=0,J38=0),0,G38/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J38))))","v":0},{"$f":"L38*H38","v":0},{"$f":"IF(H38=\"\",0,M38*H38)","v":0},null,null,null,null,null,null,null,{"$f":"N38","v":0},{"$f":"O38*FactorOneYear","v":0}]
[null,{"$f":"IF(B38=\"\",\"\",B38)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D38=0,D38=\"\"),\"\",D38)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F40=\"\",0,VLOOKUP(F40,Currencies,2,FALSE)*C40*D40*E40)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,null,null,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F46=\"\",0,VLOOKUP(F46,Currencies,2,FALSE)*E46)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F47=\"\",0,VLOOKUP(F47,Currencies,2,FALSE)*E47)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F48=\"\",0,VLOOKUP(F48,Currencies,2,FALSE)*E48)","v":0}]
[{"$f":"A38+1","v":4},null,null,null,"Enter cost of training",null,{"$f":"SUM(G51:G59)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I49=year_costing,G49,0)","v":0},{"$f":"IF(OR(K49=0,J49=0),0,G49/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J49))))","v":0},{"$f":"L49*H49","v":0},{"$f":"IF(H49=\"\",0,M49*H49)","v":0},null,null,null,null,null,null,null,{"$f":"N49","v":0},{"$f":"O49*FactorOneYear","v":0}]
[null,{"$f":"IF(B49=\"\",\"\",B49)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D49=0,D49=\"\"),\"\",D49)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F51=\"\",0,VLOOKUP(F51,Currencies,2,FALSE)*C51*D51*E51)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,null,null,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F57=\"\",0,VLOOKUP(F57,Currencies,2,FALSE)*E57)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F58=\"\",0,VLOOKUP(F58,Currencies,2,FALSE)*E58)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F59=\"\",0,VLOOKUP(F59,Currencies,2,FALSE)*E59)","v":0}]
[{"$f":"A49+1","v":5},null,null,null,"Enter cost of training",null,{"$f":"SUM(G62:G70)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I60=year_costing,G60,0)","v":0},{"$f":"IF(OR(K60=0,J60=0),0,G60/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J60))))","v":0},{"$f":"L60*H60","v":0},{"$f":"IF(H60=\"\",0,M60*H60)","v":0},null,null,null,null,null,null,null,{"$f":"N60","v":0},{"$f":"O60*FactorOneYear","v":0}]
[null,{"$f":"IF(B60=\"\",\"\",B60)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D60=0,D60=\"\"),\"\",D60)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F62=\"\",0,VLOOKUP(F62,Currencies,2,FALSE)*C62*D62*E62)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,null,null,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F68=\"\",0,VLOOKUP(F68,Currencies,2,FALSE)*E68)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F69=\"\",0,VLOOKUP(F69,Currencies,2,FALSE)*E69)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F70=\"\",0,VLOOKUP(F70,Currencies,2,FALSE)*E70)","v":0}]
[{"$f":"A60+1","v":6},null,null,null,"Enter cost of training",null,{"$f":"SUM(G73:G81)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I71=year_costing,G71,0)","v":0},{"$f":"IF(OR(K71=0,J71=0),0,G71/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J71))))","v":0},{"$f":"L71*H71","v":0},{"$f":"IF(H71=\"\",0,M71*H71)","v":0},null,null,null,null,null,null,null,{"$f":"N71","v":0},{"$f":"O71*FactorOneYear","v":0}]
[null,{"$f":"IF(B71=\"\",\"\",B71)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D71=0,D71=\"\"),\"\",D71)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F73=\"\",0,VLOOKUP(F73,Currencies,2,FALSE)*C73*D73*E73)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,null,null,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F79=\"\",0,VLOOKUP(F79,Currencies,2,FALSE)*E79)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F80=\"\",0,VLOOKUP(F80,Currencies,2,FALSE)*E80)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F81=\"\",0,VLOOKUP(F81,Currencies,2,FALSE)*E81)","v":0}]
[{"$f":"A71+1","v":7},null,null,null,"Enter cost of training",null,{"$f":"SUM(G84:G92)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I82=year_costing,G82,0)","v":0},{"$f":"IF(OR(K82=0,J82=0),0,G82/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J82))))","v":0},{"$f":"L82*H82","v":0},{"$f":"IF(H82=\"\",0,M82*H82)","v":0},null,null,null,null,null,null,null,{"$f":"N82","v":0},{"$f":"O82*FactorOneYear","v":0}]
[null,{"$f":"IF(B82=\"\",\"\",B82)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D82=0,D82=\"\"),\"\",D82)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F84=\"\",0,VLOOKUP(F84,Currencies,2,FALSE)*C84*D84*E84)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F85=\"\",0,VLOOKUP(F85,Currencies,2,FALSE)*C85*D85*E85)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F86=\"\",0,VLOOKUP(F86,Currencies,2,FALSE)*C86*D86*E86)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F87=\"\",0,VLOOKUP(F87,Currencies,2,FALSE)*C87*D87*E87)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F88=\"\",0,VLOOKUP(F88,Currencies,2,FALSE)*C88*D88*E88)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F89=\"\",0,VLOOKUP(F89,Currencies,2,FALSE)*D89*E89)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F90=\"\",0,VLOOKUP(F90,Currencies,2,FALSE)*E90)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F91=\"\",0,VLOOKUP(F91,Currencies,2,FALSE)*E91)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F92=\"\",0,VLOOKUP(F92,Currencies,2,FALSE)*E92)","v":0}]
[{"$f":"A82+1","v":8},null,null,null,"Enter cost of training",null,{"$f":"SUM(G95:G103)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I93=year_costing,G93,0)","v":0},{"$f":"IF(OR(K93=0,J93=0),0,G93/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J93))))","v":0},{"$f":"L93*H93","v":0},{"$f":"IF(H93=\"\",0,M93*H93)","v":0},null,null,null,null,null,null,null,{"$f":"N93","v":0},{"$f":"O93*FactorOneYear","v":0}]
[null,{"$f":"IF(B93=\"\",\"\",B93)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D93=0,D93=\"\"),\"\",D93)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F95=\"\",0,VLOOKUP(F95,Currencies,2,FALSE)*C95*D95*E95)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F96=\"\",0,VLOOKUP(F96,Currencies,2,FALSE)*C96*D96*E96)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F97=\"\",0,VLOOKUP(F97,Currencies,2,FALSE)*C97*D97*E97)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F98=\"\",0,VLOOKUP(F98,Currencies,2,FALSE)*C98*D98*E98)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F99=\"\",0,VLOOKUP(F99,Currencies,2,FALSE)*C99*D99*E99)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F100=\"\",0,VLOOKUP(F100,Currencies,2,FALSE)*D100*E100)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F101=\"\",0,VLOOKUP(F101,Currencies,2,FALSE)*E101)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F102=\"\",0,VLOOKUP(F102,Currencies,2,FALSE)*E102)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F103=\"\",0,VLOOKUP(F103,Currencies,2,FALSE)*E103)","v":0}]
[{"$f":"A93+1","v":9},null,null,null,"Enter cost of training",null,{"$f":"SUM(G106:G114)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I104=year_costing,G104,0)","v":0},{"$f":"IF(OR(K104=0,J104=0),0,G104/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J104))))","v":0},{"$f":"L104*H104","v":0},{"$f":"IF(H104=\"\",0,M104*H104)","v":0},null,null,null,null,null,null,null,{"$f":"N104","v":0},{"$f":"O104*FactorOneYear","v":0}]
[null,{"$f":"IF(B104=\"\",\"\",B104)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D104=0,D104=\"\"),\"\",D104)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F106=\"\",0,VLOOKUP(F106,Currencies,2,FALSE)*C106*D106*E106)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F107=\"\",0,VLOOKUP(F107,Currencies,2,FALSE)*C107*D107*E107)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F108=\"\",0,VLOOKUP(F108,Currencies,2,FALSE)*C108*D108*E108)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F109=\"\",0,VLOOKUP(F109,Currencies,2,FALSE)*C109*D109*E109)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F110=\"\",0,VLOOKUP(F110,Currencies,2,FALSE)*C110*D110*E110)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F111=\"\",0,VLOOKUP(F111,Currencies,2,FALSE)*D111*E111)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F112=\"\",0,VLOOKUP(F112,Currencies,2,FALSE)*E112)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F113=\"\",0,VLOOKUP(F113,Currencies,2,FALSE)*E113)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F114=\"\",0,VLOOKUP(F114,Currencies,2,FALSE)*E114)","v":0}]
[{"$f":"A104+1","v":10},null,null,null,"Enter cost of training",null,{"$f":"SUM(G117:G125)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I115=year_costing,G115,0)","v":0},{"$f":"IF(OR(K115=0,J115=0),0,G115/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J115))))","v":0},{"$f":"L115*H115","v":0},{"$f":"IF(H115=\"\",0,M115*H115)","v":0},null,null,null,null,null,null,null,{"$f":"N115","v":0},{"$f":"O115*FactorOneYear","v":0}]
[null,{"$f":"IF(B115=\"\",\"\",B115)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D115=0,D115=\"\"),\"\",D115)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F117=\"\",0,VLOOKUP(F117,Currencies,2,FALSE)*C117*D117*E117)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F118=\"\",0,VLOOKUP(F118,Currencies,2,FALSE)*C118*D118*E118)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F119=\"\",0,VLOOKUP(F119,Currencies,2,FALSE)*C119*D119*E119)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F120=\"\",0,VLOOKUP(F120,Currencies,2,FALSE)*C120*D120*E120)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F121=\"\",0,VLOOKUP(F121,Currencies,2,FALSE)*C121*D121*E121)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F122=\"\",0,VLOOKUP(F122,Currencies,2,FALSE)*D122*E122)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F123=\"\",0,VLOOKUP(F123,Currencies,2,FALSE)*E123)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F124=\"\",0,VLOOKUP(F124,Currencies,2,FALSE)*E124)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F125=\"\",0,VLOOKUP(F125,Currencies,2,FALSE)*E125)","v":0}]
[{"$f":"A115+1","v":11},null,null,null,"Enter cost of training",null,{"$f":"SUM(G128:G136)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I126=year_costing,G126,0)","v":0},{"$f":"IF(OR(K126=0,J126=0),0,G126/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J126))))","v":0},{"$f":"L126*H126","v":0},{"$f":"IF(H126=\"\",0,M126*H126)","v":0},null,null,null,null,null,null,null,{"$f":"N126","v":0},{"$f":"O126*FactorOneYear","v":0}]
[null,{"$f":"IF(B126=\"\",\"\",B126)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D126=0,D126=\"\"),\"\",D126)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F128=\"\",0,VLOOKUP(F128,Currencies,2,FALSE)*C128*D128*E128)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F129=\"\",0,VLOOKUP(F129,Currencies,2,FALSE)*C129*D129*E129)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F130=\"\",0,VLOOKUP(F130,Currencies,2,FALSE)*C130*D130*E130)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F131=\"\",0,VLOOKUP(F131,Currencies,2,FALSE)*C131*D131*E131)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F132=\"\",0,VLOOKUP(F132,Currencies,2,FALSE)*C132*D132*E132)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F133=\"\",0,VLOOKUP(F133,Currencies,2,FALSE)*D133*E133)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F134=\"\",0,VLOOKUP(F134,Currencies,2,FALSE)*E134)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F135=\"\",0,VLOOKUP(F135,Currencies,2,FALSE)*E135)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F136=\"\",0,VLOOKUP(F136,Currencies,2,FALSE)*E136)","v":0}]
[{"$f":"A126+1","v":12},null,null,null,"Enter cost of training",null,{"$f":"SUM(G139:G147)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I137=year_costing,G137,0)","v":0},{"$f":"IF(OR(K137=0,J137=0),0,G137/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J137))))","v":0},{"$f":"L137*H137","v":0},{"$f":"IF(H137=\"\",0,M137*H137)","v":0},null,null,null,null,null,null,null,{"$f":"N137","v":0},{"$f":"O137*FactorOneYear","v":0}]
[null,{"$f":"IF(B137=\"\",\"\",B137)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D137=0,D137=\"\"),\"\",D137)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F139=\"\",0,VLOOKUP(F139,Currencies,2,FALSE)*C139*D139*E139)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F140=\"\",0,VLOOKUP(F140,Currencies,2,FALSE)*C140*D140*E140)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F141=\"\",0,VLOOKUP(F141,Currencies,2,FALSE)*C141*D141*E141)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F142=\"\",0,VLOOKUP(F142,Currencies,2,FALSE)*C142*D142*E142)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F143=\"\",0,VLOOKUP(F143,Currencies,2,FALSE)*C143*D143*E143)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F144=\"\",0,VLOOKUP(F144,Currencies,2,FALSE)*D144*E144)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F145=\"\",0,VLOOKUP(F145,Currencies,2,FALSE)*E145)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F146=\"\",0,VLOOKUP(F146,Currencies,2,FALSE)*E146)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F147=\"\",0,VLOOKUP(F147,Currencies,2,FALSE)*E147)","v":0}]
[{"$f":"A137+1","v":13},null,null,null,"Enter cost of training",null,{"$f":"SUM(G150:G158)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I148=year_costing,G148,0)","v":0},{"$f":"IF(OR(K148=0,J148=0),0,G148/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J148))))","v":0},{"$f":"L148*H148","v":0},{"$f":"IF(H148=\"\",0,M148*H148)","v":0},null,null,null,null,null,null,null,{"$f":"N148","v":0},{"$f":"O148*FactorOneYear","v":0}]
[null,{"$f":"IF(B148=\"\",\"\",B148)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D148=0,D148=\"\"),\"\",D148)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F150=\"\",0,VLOOKUP(F150,Currencies,2,FALSE)*C150*D150*E150)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F151=\"\",0,VLOOKUP(F151,Currencies,2,FALSE)*C151*D151*E151)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F152=\"\",0,VLOOKUP(F152,Currencies,2,FALSE)*C152*D152*E152)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F153=\"\",0,VLOOKUP(F153,Currencies,2,FALSE)*C153*D153*E153)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F154=\"\",0,VLOOKUP(F154,Currencies,2,FALSE)*C154*D154*E154)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F155=\"\",0,VLOOKUP(F155,Currencies,2,FALSE)*D155*E155)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F156=\"\",0,VLOOKUP(F156,Currencies,2,FALSE)*E156)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F157=\"\",0,VLOOKUP(F157,Currencies,2,FALSE)*E157)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F158=\"\",0,VLOOKUP(F158,Currencies,2,FALSE)*E158)","v":0}]
[{"$f":"A148+1","v":14},null,null,null,"Enter cost of training",null,{"$f":"SUM(G161:G169)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I159=year_costing,G159,0)","v":0},{"$f":"IF(OR(K159=0,J159=0),0,G159/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J159))))","v":0},{"$f":"L159*H159","v":0},{"$f":"IF(H159=\"\",0,M159*H159)","v":0},null,null,null,null,null,null,null,{"$f":"N159","v":0},{"$f":"O159*FactorOneYear","v":0}]
[null,{"$f":"IF(B159=\"\",\"\",B159)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D159=0,D159=\"\"),\"\",D159)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F161=\"\",0,VLOOKUP(F161,Currencies,2,FALSE)*C161*D161*E161)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F162=\"\",0,VLOOKUP(F162,Currencies,2,FALSE)*C162*D162*E162)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F163=\"\",0,VLOOKUP(F163,Currencies,2,FALSE)*C163*D163*E163)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F164=\"\",0,VLOOKUP(F164,Currencies,2,FALSE)*C164*D164*E164)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F165=\"\",0,VLOOKUP(F165,Currencies,2,FALSE)*C165*D165*E165)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F166=\"\",0,VLOOKUP(F166,Currencies,2,FALSE)*D166*E166)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F167=\"\",0,VLOOKUP(F167,Currencies,2,FALSE)*E167)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F168=\"\",0,VLOOKUP(F168,Currencies,2,FALSE)*E168)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F169=\"\",0,VLOOKUP(F169,Currencies,2,FALSE)*E169)","v":0}]
[{"$f":"A159+1","v":15},null,null,null,"Enter cost of training",null,{"$f":"SUM(G172:G180)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I170=year_costing,G170,0)","v":0},{"$f":"IF(OR(K170=0,J170=0),0,G170/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J170))))","v":0},{"$f":"L170*H170","v":0},{"$f":"IF(H170=\"\",0,M170*H170)","v":0},null,null,null,null,null,null,null,{"$f":"N170","v":0},{"$f":"O170*FactorOneYear","v":0}]
[null,{"$f":"IF(B170=\"\",\"\",B170)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D170=0,D170=\"\"),\"\",D170)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F172=\"\",0,VLOOKUP(F172,Currencies,2,FALSE)*C172*D172*E172)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F173=\"\",0,VLOOKUP(F173,Currencies,2,FALSE)*C173*D173*E173)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F174=\"\",0,VLOOKUP(F174,Currencies,2,FALSE)*C174*D174*E174)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F175=\"\",0,VLOOKUP(F175,Currencies,2,FALSE)*C175*D175*E175)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F176=\"\",0,VLOOKUP(F176,Currencies,2,FALSE)*C176*D176*E176)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F177=\"\",0,VLOOKUP(F177,Currencies,2,FALSE)*D177*E177)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F178=\"\",0,VLOOKUP(F178,Currencies,2,FALSE)*E178)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F179=\"\",0,VLOOKUP(F179,Currencies,2,FALSE)*E179)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F180=\"\",0,VLOOKUP(F180,Currencies,2,FALSE)*E180)","v":0}]
[{"$f":"A170+1","v":16},null,null,null,"Enter cost of training",null,{"$f":"SUM(G183:G191)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I181=year_costing,G181,0)","v":0},{"$f":"IF(OR(K181=0,J181=0),0,G181/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J181))))","v":0},{"$f":"L181*H181","v":0},{"$f":"IF(H181=\"\",0,M181*H181)","v":0},null,null,null,null,null,null,null,{"$f":"N181","v":0},{"$f":"O181*FactorOneYear","v":0}]
[null,{"$f":"IF(B181=\"\",\"\",B181)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D181=0,D181=\"\"),\"\",D181)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F183=\"\",0,VLOOKUP(F183,Currencies,2,FALSE)*C183*D183*E183)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F184=\"\",0,VLOOKUP(F184,Currencies,2,FALSE)*C184*D184*E184)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F185=\"\",0,VLOOKUP(F185,Currencies,2,FALSE)*C185*D185*E185)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F186=\"\",0,VLOOKUP(F186,Currencies,2,FALSE)*C186*D186*E186)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F187=\"\",0,VLOOKUP(F187,Currencies,2,FALSE)*C187*D187*E187)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F188=\"\",0,VLOOKUP(F188,Currencies,2,FALSE)*D188*E188)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F189=\"\",0,VLOOKUP(F189,Currencies,2,FALSE)*E189)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F190=\"\",0,VLOOKUP(F190,Currencies,2,FALSE)*E190)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F191=\"\",0,VLOOKUP(F191,Currencies,2,FALSE)*E191)","v":0}]
[{"$f":"A181+1","v":17},null,null,null,"Enter cost of training",null,{"$f":"SUM(G194:G202)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I192=year_costing,G192,0)","v":0},{"$f":"IF(OR(K192=0,J192=0),0,G192/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J192))))","v":0},{"$f":"L192*H192","v":0},{"$f":"IF(H192=\"\",0,M192*H192)","v":0},null,null,null,null,null,null,null,{"$f":"N192","v":0},{"$f":"O192*FactorOneYear","v":0}]
[null,{"$f":"IF(B192=\"\",\"\",B192)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D192=0,D192=\"\"),\"\",D192)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F194=\"\",0,VLOOKUP(F194,Currencies,2,FALSE)*C194*D194*E194)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F195=\"\",0,VLOOKUP(F195,Currencies,2,FALSE)*C195*D195*E195)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F196=\"\",0,VLOOKUP(F196,Currencies,2,FALSE)*C196*D196*E196)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F197=\"\",0,VLOOKUP(F197,Currencies,2,FALSE)*C197*D197*E197)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F198=\"\",0,VLOOKUP(F198,Currencies,2,FALSE)*C198*D198*E198)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F199=\"\",0,VLOOKUP(F199,Currencies,2,FALSE)*D199*E199)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F200=\"\",0,VLOOKUP(F200,Currencies,2,FALSE)*E200)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F201=\"\",0,VLOOKUP(F201,Currencies,2,FALSE)*E201)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F202=\"\",0,VLOOKUP(F202,Currencies,2,FALSE)*E202)","v":0}]
[{"$f":"A192+1","v":18},null,null,null,"Enter cost of training",null,{"$f":"SUM(G205:G213)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I203=year_costing,G203,0)","v":0},{"$f":"IF(OR(K203=0,J203=0),0,G203/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J203))))","v":0},{"$f":"L203*H203","v":0},{"$f":"IF(H203=\"\",0,M203*H203)","v":0},null,null,null,null,null,null,null,{"$f":"N203","v":0},{"$f":"O203*FactorOneYear","v":0}]
[null,{"$f":"IF(B203=\"\",\"\",B203)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D203=0,D203=\"\"),\"\",D203)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F205=\"\",0,VLOOKUP(F205,Currencies,2,FALSE)*C205*D205*E205)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F206=\"\",0,VLOOKUP(F206,Currencies,2,FALSE)*C206*D206*E206)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F207=\"\",0,VLOOKUP(F207,Currencies,2,FALSE)*C207*D207*E207)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F208=\"\",0,VLOOKUP(F208,Currencies,2,FALSE)*C208*D208*E208)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F209=\"\",0,VLOOKUP(F209,Currencies,2,FALSE)*C209*D209*E209)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F210=\"\",0,VLOOKUP(F210,Currencies,2,FALSE)*D210*E210)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F211=\"\",0,VLOOKUP(F211,Currencies,2,FALSE)*E211)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F212=\"\",0,VLOOKUP(F212,Currencies,2,FALSE)*E212)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F213=\"\",0,VLOOKUP(F213,Currencies,2,FALSE)*E213)","v":0}]
[{"$f":"A203+1","v":19},null,null,null,"Enter cost of training",null,{"$f":"SUM(G216:G224)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I214=year_costing,G214,0)","v":0},{"$f":"IF(OR(K214=0,J214=0),0,G214/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J214))))","v":0},{"$f":"L214*H214","v":0},{"$f":"IF(H214=\"\",0,M214*H214)","v":0},null,null,null,null,null,null,null,{"$f":"N214","v":0},{"$f":"O214*FactorOneYear","v":0}]
[null,{"$f":"IF(B214=\"\",\"\",B214)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D214=0,D214=\"\"),\"\",D214)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F216=\"\",0,VLOOKUP(F216,Currencies,2,FALSE)*C216*D216*E216)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F217=\"\",0,VLOOKUP(F217,Currencies,2,FALSE)*C217*D217*E217)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F218=\"\",0,VLOOKUP(F218,Currencies,2,FALSE)*C218*D218*E218)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F219=\"\",0,VLOOKUP(F219,Currencies,2,FALSE)*C219*D219*E219)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F220=\"\",0,VLOOKUP(F220,Currencies,2,FALSE)*C220*D220*E220)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F221=\"\",0,VLOOKUP(F221,Currencies,2,FALSE)*D221*E221)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F222=\"\",0,VLOOKUP(F222,Currencies,2,FALSE)*E222)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F223=\"\",0,VLOOKUP(F223,Currencies,2,FALSE)*E223)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F224=\"\",0,VLOOKUP(F224,Currencies,2,FALSE)*E224)","v":0}]
[{"$f":"A214+1","v":20},null,null,null,"Enter cost of training",null,{"$f":"SUM(G227:G235)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I225=year_costing,G225,0)","v":0},{"$f":"IF(OR(K225=0,J225=0),0,G225/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J225))))","v":0},{"$f":"L225*H225","v":0},{"$f":"IF(H225=\"\",0,M225*H225)","v":0},null,null,null,null,null,null,null,{"$f":"N225","v":0},{"$f":"O225*FactorOneYear","v":0}]
[null,{"$f":"IF(B225=\"\",\"\",B225)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D225=0,D225=\"\"),\"\",D225)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F227=\"\",0,VLOOKUP(F227,Currencies,2,FALSE)*C227*D227*E227)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F228=\"\",0,VLOOKUP(F228,Currencies,2,FALSE)*C228*D228*E228)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F229=\"\",0,VLOOKUP(F229,Currencies,2,FALSE)*C229*D229*E229)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F230=\"\",0,VLOOKUP(F230,Currencies,2,FALSE)*C230*D230*E230)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F231=\"\",0,VLOOKUP(F231,Currencies,2,FALSE)*C231*D231*E231)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F232=\"\",0,VLOOKUP(F232,Currencies,2,FALSE)*D232*E232)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F233=\"\",0,VLOOKUP(F233,Currencies,2,FALSE)*E233)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F234=\"\",0,VLOOKUP(F234,Currencies,2,FALSE)*E234)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F235=\"\",0,VLOOKUP(F235,Currencies,2,FALSE)*E235)","v":0}]
[{"$f":"A225+1","v":21},null,null,null,"Enter cost of training",null,{"$f":"SUM(G238:G246)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I236=year_costing,G236,0)","v":0},{"$f":"IF(OR(K236=0,J236=0),0,G236/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J236))))","v":0},{"$f":"L236*H236","v":0},{"$f":"IF(H236=\"\",0,M236*H236)","v":0},null,null,null,null,null,null,null,{"$f":"N236","v":0},{"$f":"O236*FactorOneYear","v":0}]
[null,{"$f":"IF(B236=\"\",\"\",B236)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D236=0,D236=\"\"),\"\",D236)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F238=\"\",0,VLOOKUP(F238,Currencies,2,FALSE)*C238*D238*E238)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F239=\"\",0,VLOOKUP(F239,Currencies,2,FALSE)*C239*D239*E239)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F240=\"\",0,VLOOKUP(F240,Currencies,2,FALSE)*C240*D240*E240)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F241=\"\",0,VLOOKUP(F241,Currencies,2,FALSE)*C241*D241*E241)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F242=\"\",0,VLOOKUP(F242,Currencies,2,FALSE)*C242*D242*E242)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F243=\"\",0,VLOOKUP(F243,Currencies,2,FALSE)*D243*E243)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F244=\"\",0,VLOOKUP(F244,Currencies,2,FALSE)*E244)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F245=\"\",0,VLOOKUP(F245,Currencies,2,FALSE)*E245)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F246=\"\",0,VLOOKUP(F246,Currencies,2,FALSE)*E246)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L236,L225,L214,L203,L192,L181,L170,L159,L148,L137,L126,L115,L104,L93,L82,L71,L60,L49,L38,L27,L16)","v":0},{"$f":"SUM(M236,M225,M214,M203,M192,M181,M170,M159,M148,M137,M126,M115,M104,M93,M82,M71,M60,M49,M38,M27,M16)","v":0},{"$f":"SUM(N236,N225,N214,N203,N192,N181,N170,N159,N148,N137,N126,N115,N104,N93,N82,N71,N60,N49,N38,N27,N16)","v":0},{"$f":"SUM(O236,O225,O214,O203,O192,O181,O170,O159,O148,O137,O126,O115,O104,O93,O82,O71,O60,O49,O38,O27,O16)","v":0}]
["START UP WORKSHOPS & MEETINGS"]
[]
["ID","Title of the workshop / meeting","Source of funding","Administrative level",null,null,{"$f":"\"Total meeting cost (\"&currency_main_code&\")\"","v":"Total meeting cost ()"},"% for verbal autopsy","Year of meeting","Useful life of meeting (Years)","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[1,null,null,null,"Enter cost of training",null,{"$f":"SUM(G253:G261)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I251=year_costing,G251,0)","v":0},{"$f":"IF(OR(K251=0,J251=0),0,G251/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J251))))","v":0},{"$f":"L251*H251","v":0},{"$f":"IF(H251=\"\",0,M251*H251)","v":0},null,null,null,null,null,null,null,{"$f":"N251","v":0},{"$f":"O251*FactorOneYear","v":0}]
[null,{"$f":"IF(B251=\"\",\"\",B251)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D251=0,D251=\"\"),\"\",D251)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F253=\"\",0,VLOOKUP(F253,Currencies,2,FALSE)*C253*D253*E253)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,null,null,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,0]
[null,"Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N258","v":0},{"$f":"O258","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F259=\"\",0,VLOOKUP(F259,Currencies,2,FALSE)*E259)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F260=\"\",0,VLOOKUP(F260,Currencies,2,FALSE)*E260)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F261=\"\",0,VLOOKUP(F261,Currencies,2,FALSE)*E261)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"A251+1","v":2},null,null,null,"Enter cost of training",null,{"$f":"SUM(G264:G272)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I262=year_costing,G262,0)","v":0},{"$f":"IF(OR(K262=0,J262=0),0,G262/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J262))))","v":0},{"$f":"L262*H262","v":0},{"$f":"IF(H262=\"\",0,M262*H262)","v":0},null,null,null,null,null,null,null,{"$f":"N262","v":0},{"$f":"O262*FactorOneYear","v":0}]
[null,{"$f":"IF(B262=\"\",\"\",B262)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D262=0,D262=\"\"),\"\",D262)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F264=\"\",0,VLOOKUP(F264,Currencies,2,FALSE)*C264*D264*E264)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,null,null,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F270=\"\",0,VLOOKUP(F270,Currencies,2,FALSE)*E270)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F271=\"\",0,VLOOKUP(F271,Currencies,2,FALSE)*E271)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F272=\"\",0,VLOOKUP(F272,Currencies,2,FALSE)*E272)","v":0}]
[{"$f":"A262+1","v":3},null,null,null,"Enter cost of training",null,{"$f":"SUM(G275:G283)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I273=year_costing,G273,0)","v":0},{"$f":"IF(OR(K273=0,J273=0),0,G273/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J273))))","v":0},{"$f":"L273*H273","v":0},{"$f":"IF(H273=\"\",0,M273*H273)","v":0},null,null,null,null,null,null,null,{"$f":"N273","v":0},{"$f":"O273*FactorOneYear","v":0}]
[null,{"$f":"IF(B273=\"\",\"\",B273)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D273=0,D273=\"\"),\"\",D273)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F275=\"\",0,VLOOKUP(F275,Currencies,2,FALSE)*C275*D275*E275)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,null,null,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F281=\"\",0,VLOOKUP(F281,Currencies,2,FALSE)*E281)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F282=\"\",0,VLOOKUP(F282,Currencies,2,FALSE)*E282)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F283=\"\",0,VLOOKUP(F283,Currencies,2,FALSE)*E283)","v":0}]
[{"$f":"A273+1","v":4},null,null,null,"Enter cost of training",null,{"$f":"SUM(G286:G294)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I284=year_costing,G284,0)","v":0},{"$f":"IF(OR(K284=0,J284=0),0,G284/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J284))))","v":0},{"$f":"L284*H284","v":0},{"$f":"IF(H284=\"\",0,M284*H284)","v":0},null,null,null,null,null,null,null,{"$f":"N284","v":0},{"$f":"O284*FactorOneYear","v":0}]
[null,{"$f":"IF(B284=\"\",\"\",B284)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F286=\"\",0,VLOOKUP(F286,Currencies,2,FALSE)*C286*D286*E286)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,null,null,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F292=\"\",0,VLOOKUP(F292,Currencies,2,FALSE)*E292)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F293=\"\",0,VLOOKUP(F293,Currencies,2,FALSE)*E293)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F294=\"\",0,VLOOKUP(F294,Currencies,2,FALSE)*E294)","v":0}]
[{"$f":"A284+1","v":5},null,null,null,"Enter cost of training",null,{"$f":"SUM(G297:G305)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I295=year_costing,G295,0)","v":0},{"$f":"IF(OR(K295=0,J295=0),0,G295/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J295))))","v":0},{"$f":"L295*H295","v":0},{"$f":"IF(H295=\"\",0,M295*H295)","v":0},null,null,null,null,null,null,null,{"$f":"N295","v":0},{"$f":"O295*FactorOneYear","v":0}]
[null,{"$f":"IF(B295=\"\",\"\",B295)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F297=\"\",0,VLOOKUP(F297,Currencies,2,FALSE)*C297*D297*E297)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,null,null,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F303=\"\",0,VLOOKUP(F303,Currencies,2,FALSE)*E303)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F304=\"\",0,VLOOKUP(F304,Currencies,2,FALSE)*E304)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F305=\"\",0,VLOOKUP(F305,Currencies,2,FALSE)*E305)","v":0}]
[{"$f":"A295+1","v":6},null,null,null,"Enter cost of training",null,{"$f":"SUM(G308:G316)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I306=year_costing,G306,0)","v":0},{"$f":"IF(OR(K306=0,J306=0),0,G306/(J306/(POWER((1+disccount_rate),J306))))","v":0},{"$f":"L306*H306","v":0},{"$f":"IF(H306=\"\",0,M306*H306)","v":0}]
[null,{"$f":"IF(B306=\"\",\"\",B306)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F308=\"\",0,VLOOKUP(F308,Currencies,2,FALSE)*C308*D308*E308)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0]
[null,"Participants: Travel",null,null,null,null,0]
[null,"Trainers: Fees",null,null,null,null,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,0]
[null,"Trainers: Travel",null,null,null,null,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F314=\"\",0,VLOOKUP(F314,Currencies,2,FALSE)*E314)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F315=\"\",0,VLOOKUP(F315,Currencies,2,FALSE)*E315)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F316=\"\",0,VLOOKUP(F316,Currencies,2,FALSE)*E316)","v":0}]
[{"$f":"A306+1","v":7},null,null,null,"Enter cost of training",null,{"$f":"SUM(G319:G327)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I317=year_costing,G317,0)","v":0},{"$f":"IF(OR(K317=0,J317=0),0,G317/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J317))))","v":0},{"$f":"L317*H317","v":0},{"$f":"IF(H317=\"\",0,M317*H317)","v":0},null,null,null,null,null,null,null,{"$f":"N317","v":0},{"$f":"O317*FactorOneYear","v":0}]
[null,{"$f":"IF(B317=\"\",\"\",B317)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F319=\"\",0,VLOOKUP(F319,Currencies,2,FALSE)*C319*D319*E319)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F320=\"\",0,VLOOKUP(F320,Currencies,2,FALSE)*C320*D320*E320)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F321=\"\",0,VLOOKUP(F321,Currencies,2,FALSE)*C321*D321*E321)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F322=\"\",0,VLOOKUP(F322,Currencies,2,FALSE)*C322*D322*E322)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F323=\"\",0,VLOOKUP(F323,Currencies,2,FALSE)*C323*D323*E323)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F324=\"\",0,VLOOKUP(F324,Currencies,2,FALSE)*D324*E324)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F325=\"\",0,VLOOKUP(F325,Currencies,2,FALSE)*E325)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F326=\"\",0,VLOOKUP(F326,Currencies,2,FALSE)*E326)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F327=\"\",0,VLOOKUP(F327,Currencies,2,FALSE)*E327)","v":0}]
[{"$f":"A317+1","v":8},null,null,null,"Enter cost of training",null,{"$f":"SUM(G330:G338)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I328=year_costing,G328,0)","v":0},{"$f":"IF(OR(K328=0,J328=0),0,G328/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J328))))","v":0},{"$f":"L328*H328","v":0},{"$f":"IF(H328=\"\",0,M328*H328)","v":0},null,null,null,null,null,null,null,{"$f":"N328","v":0},{"$f":"O328*FactorOneYear","v":0}]
[null,{"$f":"IF(B328=\"\",\"\",B328)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F330=\"\",0,VLOOKUP(F330,Currencies,2,FALSE)*C330*D330*E330)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F331=\"\",0,VLOOKUP(F331,Currencies,2,FALSE)*C331*D331*E331)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F332=\"\",0,VLOOKUP(F332,Currencies,2,FALSE)*C332*D332*E332)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F333=\"\",0,VLOOKUP(F333,Currencies,2,FALSE)*C333*D333*E333)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F334=\"\",0,VLOOKUP(F334,Currencies,2,FALSE)*C334*D334*E334)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F335=\"\",0,VLOOKUP(F335,Currencies,2,FALSE)*D335*E335)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F336=\"\",0,VLOOKUP(F336,Currencies,2,FALSE)*E336)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F337=\"\",0,VLOOKUP(F337,Currencies,2,FALSE)*E337)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F338=\"\",0,VLOOKUP(F338,Currencies,2,FALSE)*E338)","v":0}]
[{"$f":"A328+1","v":9},null,null,null,"Enter cost of training",null,{"$f":"SUM(G341:G349)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I339=year_costing,G339,0)","v":0},{"$f":"IF(OR(K339=0,J339=0),0,G339/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J339))))","v":0},{"$f":"L339*H339","v":0},{"$f":"IF(H339=\"\",0,M339*H339)","v":0},null,null,null,null,null,null,null,{"$f":"N339","v":0},{"$f":"O339*FactorOneYear","v":0}]
[null,{"$f":"IF(B339=\"\",\"\",B339)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D339=0,D339=\"\"),\"\",D339)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F341=\"\",0,VLOOKUP(F341,Currencies,2,FALSE)*C341*D341*E341)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F342=\"\",0,VLOOKUP(F342,Currencies,2,FALSE)*C342*D342*E342)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F343=\"\",0,VLOOKUP(F343,Currencies,2,FALSE)*C343*D343*E343)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F344=\"\",0,VLOOKUP(F344,Currencies,2,FALSE)*C344*D344*E344)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F345=\"\",0,VLOOKUP(F345,Currencies,2,FALSE)*C345*D345*E345)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F346=\"\",0,VLOOKUP(F346,Currencies,2,FALSE)*D346*E346)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F347=\"\",0,VLOOKUP(F347,Currencies,2,FALSE)*E347)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F348=\"\",0,VLOOKUP(F348,Currencies,2,FALSE)*E348)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F349=\"\",0,VLOOKUP(F349,Currencies,2,FALSE)*E349)","v":0}]
[{"$f":"A339+1","v":10},null,null,null,"Enter cost of training",null,{"$f":"SUM(G352:G360)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I350=year_costing,G350,0)","v":0},{"$f":"IF(OR(K350=0,J350=0),0,G350/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J350))))","v":0},{"$f":"L350*H350","v":0},{"$f":"IF(H350=\"\",0,M350*H350)","v":0},null,null,null,null,null,null,null,{"$f":"N350","v":0},{"$f":"O350*FactorOneYear","v":0}]
[null,{"$f":"IF(B350=\"\",\"\",B350)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F352=\"\",0,VLOOKUP(F352,Currencies,2,FALSE)*C352*D352*E352)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F353=\"\",0,VLOOKUP(F353,Currencies,2,FALSE)*C353*D353*E353)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F354=\"\",0,VLOOKUP(F354,Currencies,2,FALSE)*C354*D354*E354)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F355=\"\",0,VLOOKUP(F355,Currencies,2,FALSE)*C355*D355*E355)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F356=\"\",0,VLOOKUP(F356,Currencies,2,FALSE)*C356*D356*E356)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F357=\"\",0,VLOOKUP(F357,Currencies,2,FALSE)*D357*E357)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F358=\"\",0,VLOOKUP(F358,Currencies,2,FALSE)*E358)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F359=\"\",0,VLOOKUP(F359,Currencies,2,FALSE)*E359)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F360=\"\",0,VLOOKUP(F360,Currencies,2,FALSE)*E360)","v":0}]
[{"$f":"A350+1","v":11},null,null,null,"Enter cost of training",null,{"$f":"SUM(G363:G371)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I361=year_costing,G361,0)","v":0},{"$f":"IF(OR(K361=0,J361=0),0,G361/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J361))))","v":0},{"$f":"L361*H361","v":0},{"$f":"IF(H361=\"\",0,M361*H361)","v":0},null,null,null,null,null,null,null,{"$f":"N361","v":0},{"$f":"O361*FactorOneYear","v":0}]
[null,{"$f":"IF(B361=\"\",\"\",B361)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F363=\"\",0,VLOOKUP(F363,Currencies,2,FALSE)*C363*D363*E363)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F364=\"\",0,VLOOKUP(F364,Currencies,2,FALSE)*C364*D364*E364)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F365=\"\",0,VLOOKUP(F365,Currencies,2,FALSE)*C365*D365*E365)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F366=\"\",0,VLOOKUP(F366,Currencies,2,FALSE)*C366*D366*E366)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F367=\"\",0,VLOOKUP(F367,Currencies,2,FALSE)*C367*D367*E367)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F368=\"\",0,VLOOKUP(F368,Currencies,2,FALSE)*D368*E368)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F369=\"\",0,VLOOKUP(F369,Currencies,2,FALSE)*E369)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F370=\"\",0,VLOOKUP(F370,Currencies,2,FALSE)*E370)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F371=\"\",0,VLOOKUP(F371,Currencies,2,FALSE)*E371)","v":0}]
[{"$f":"A361+1","v":12},null,null,null,"Enter cost of training",null,{"$f":"SUM(G374:G382)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I372=year_costing,G372,0)","v":0},{"$f":"IF(OR(K372=0,J372=0),0,G372/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J372))))","v":0},{"$f":"L372*H372","v":0},{"$f":"IF(H372=\"\",0,M372*H372)","v":0},null,null,null,null,null,null,null,{"$f":"N372","v":0},{"$f":"O372*FactorOneYear","v":0}]
[null,{"$f":"IF(B372=\"\",\"\",B372)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F374=\"\",0,VLOOKUP(F374,Currencies,2,FALSE)*C374*D374*E374)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F375=\"\",0,VLOOKUP(F375,Currencies,2,FALSE)*C375*D375*E375)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F376=\"\",0,VLOOKUP(F376,Currencies,2,FALSE)*C376*D376*E376)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F377=\"\",0,VLOOKUP(F377,Currencies,2,FALSE)*C377*D377*E377)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F378=\"\",0,VLOOKUP(F378,Currencies,2,FALSE)*C378*D378*E378)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F379=\"\",0,VLOOKUP(F379,Currencies,2,FALSE)*D379*E379)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F380=\"\",0,VLOOKUP(F380,Currencies,2,FALSE)*E380)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F381=\"\",0,VLOOKUP(F381,Currencies,2,FALSE)*E381)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F382=\"\",0,VLOOKUP(F382,Currencies,2,FALSE)*E382)","v":0}]
[{"$f":"A372+1","v":13},null,null,null,"Enter cost of training",null,{"$f":"SUM(G385:G393)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I383=year_costing,G383,0)","v":0},{"$f":"IF(OR(K383=0,J383=0),0,G383/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J383))))","v":0},{"$f":"L383*H383","v":0},{"$f":"IF(H383=\"\",0,M383*H383)","v":0},null,null,null,null,null,null,null,{"$f":"N383","v":0},{"$f":"O383*FactorOneYear","v":0}]
[null,{"$f":"IF(B383=\"\",\"\",B383)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F385=\"\",0,VLOOKUP(F385,Currencies,2,FALSE)*C385*D385*E385)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F386=\"\",0,VLOOKUP(F386,Currencies,2,FALSE)*C386*D386*E386)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F387=\"\",0,VLOOKUP(F387,Currencies,2,FALSE)*C387*D387*E387)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F388=\"\",0,VLOOKUP(F388,Currencies,2,FALSE)*C388*D388*E388)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F389=\"\",0,VLOOKUP(F389,Currencies,2,FALSE)*C389*D389*E389)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F390=\"\",0,VLOOKUP(F390,Currencies,2,FALSE)*D390*E390)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F391=\"\",0,VLOOKUP(F391,Currencies,2,FALSE)*E391)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F392=\"\",0,VLOOKUP(F392,Currencies,2,FALSE)*E392)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F393=\"\",0,VLOOKUP(F393,Currencies,2,FALSE)*E393)","v":0}]
[{"$f":"A383+1","v":14},null,null,null,"Enter cost of training",null,{"$f":"SUM(G396:G404)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I394=year_costing,G394,0)","v":0},{"$f":"IF(OR(K394=0,J394=0),0,G394/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J394))))","v":0},{"$f":"L394*H394","v":0},{"$f":"IF(H394=\"\",0,M394*H394)","v":0},null,null,null,null,null,null,null,{"$f":"N394","v":0},{"$f":"O394*FactorOneYear","v":0}]
[null,{"$f":"IF(B394=\"\",\"\",B394)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F396=\"\",0,VLOOKUP(F396,Currencies,2,FALSE)*C396*D396*E396)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F397=\"\",0,VLOOKUP(F397,Currencies,2,FALSE)*C397*D397*E397)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F398=\"\",0,VLOOKUP(F398,Currencies,2,FALSE)*C398*D398*E398)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F399=\"\",0,VLOOKUP(F399,Currencies,2,FALSE)*C399*D399*E399)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F400=\"\",0,VLOOKUP(F400,Currencies,2,FALSE)*C400*D400*E400)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F401=\"\",0,VLOOKUP(F401,Currencies,2,FALSE)*D401*E401)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F402=\"\",0,VLOOKUP(F402,Currencies,2,FALSE)*E402)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F403=\"\",0,VLOOKUP(F403,Currencies,2,FALSE)*E403)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F404=\"\",0,VLOOKUP(F404,Currencies,2,FALSE)*E404)","v":0}]
[{"$f":"A394+1","v":15},null,null,null,"Enter cost of training",null,{"$f":"SUM(G407:G415)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I405=year_costing,G405,0)","v":0},{"$f":"IF(OR(K405=0,J405=0),0,G405/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J405))))","v":0},{"$f":"L405*H405","v":0},{"$f":"IF(H405=\"\",0,M405*H405)","v":0},null,null,null,null,null,null,null,{"$f":"N405","v":0},{"$f":"O405*FactorOneYear","v":0}]
[null,{"$f":"IF(B405=\"\",\"\",B405)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
[{"$f":"IF(OR(D405=0,D405=\"\"),\"\",D405)","v":""},"Participants: Fees",null,null,null,null,{"$f":"IF(F407=\"\",0,VLOOKUP(F407,Currencies,2,FALSE)*C407*D407*E407)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F408=\"\",0,VLOOKUP(F408,Currencies,2,FALSE)*C408*D408*E408)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F409=\"\",0,VLOOKUP(F409,Currencies,2,FALSE)*C409*D409*E409)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F410=\"\",0,VLOOKUP(F410,Currencies,2,FALSE)*C410*D410*E410)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F411=\"\",0,VLOOKUP(F411,Currencies,2,FALSE)*C411*D411*E411)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F412=\"\",0,VLOOKUP(F412,Currencies,2,FALSE)*D412*E412)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F413=\"\",0,VLOOKUP(F413,Currencies,2,FALSE)*E413)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F414=\"\",0,VLOOKUP(F414,Currencies,2,FALSE)*E414)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F415=\"\",0,VLOOKUP(F415,Currencies,2,FALSE)*E415)","v":0}]
[{"$f":"A405+1","v":16},null,null,null,"Enter cost of training",null,{"$f":"SUM(G418:G426)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I416=year_costing,G416,0)","v":0},{"$f":"IF(OR(K416=0,J416=0),0,G416/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J416))))","v":0},{"$f":"L416*H416","v":0},{"$f":"IF(H416=\"\",0,M416*H416)","v":0},null,null,null,null,null,null,null,{"$f":"N416","v":0},{"$f":"O416*FactorOneYear","v":0}]
[null,{"$f":"IF(B416=\"\",\"\",B416)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F418=\"\",0,VLOOKUP(F418,Currencies,2,FALSE)*C418*D418*E418)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F419=\"\",0,VLOOKUP(F419,Currencies,2,FALSE)*C419*D419*E419)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F420=\"\",0,VLOOKUP(F420,Currencies,2,FALSE)*C420*D420*E420)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F421=\"\",0,VLOOKUP(F421,Currencies,2,FALSE)*C421*D421*E421)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F422=\"\",0,VLOOKUP(F422,Currencies,2,FALSE)*C422*D422*E422)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F423=\"\",0,VLOOKUP(F423,Currencies,2,FALSE)*D423*E423)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F424=\"\",0,VLOOKUP(F424,Currencies,2,FALSE)*E424)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F425=\"\",0,VLOOKUP(F425,Currencies,2,FALSE)*E425)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F426=\"\",0,VLOOKUP(F426,Currencies,2,FALSE)*E426)","v":0}]
[{"$f":"A416+1","v":17},null,null,null,"Enter cost of training",null,{"$f":"SUM(G429:G437)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I427=year_costing,G427,0)","v":0},{"$f":"IF(OR(K427=0,J427=0),0,G427/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J427))))","v":0},{"$f":"L427*H427","v":0},{"$f":"IF(H427=\"\",0,M427*H427)","v":0},null,null,null,null,null,null,null,{"$f":"N427","v":0},{"$f":"O427*FactorOneYear","v":0}]
[null,{"$f":"IF(B427=\"\",\"\",B427)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F429=\"\",0,VLOOKUP(F429,Currencies,2,FALSE)*C429*D429*E429)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F430=\"\",0,VLOOKUP(F430,Currencies,2,FALSE)*C430*D430*E430)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F431=\"\",0,VLOOKUP(F431,Currencies,2,FALSE)*C431*D431*E431)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F432=\"\",0,VLOOKUP(F432,Currencies,2,FALSE)*C432*D432*E432)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F433=\"\",0,VLOOKUP(F433,Currencies,2,FALSE)*C433*D433*E433)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F434=\"\",0,VLOOKUP(F434,Currencies,2,FALSE)*D434*E434)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F435=\"\",0,VLOOKUP(F435,Currencies,2,FALSE)*E435)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F436=\"\",0,VLOOKUP(F436,Currencies,2,FALSE)*E436)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F437=\"\",0,VLOOKUP(F437,Currencies,2,FALSE)*E437)","v":0}]
[{"$f":"A427+1","v":18},null,null,null,"Enter cost of training",null,{"$f":"SUM(G440:G448)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I438=year_costing,G438,0)","v":0},{"$f":"IF(OR(K438=0,J438=0),0,G438/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J438))))","v":0},{"$f":"L438*H438","v":0},{"$f":"IF(H438=\"\",0,M438*H438)","v":0},null,null,null,null,null,null,null,{"$f":"N438","v":0},{"$f":"O438*FactorOneYear","v":0}]
[null,{"$f":"IF(B438=\"\",\"\",B438)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F440=\"\",0,VLOOKUP(F440,Currencies,2,FALSE)*C440*D440*E440)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F441=\"\",0,VLOOKUP(F441,Currencies,2,FALSE)*C441*D441*E441)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F442=\"\",0,VLOOKUP(F442,Currencies,2,FALSE)*C442*D442*E442)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F443=\"\",0,VLOOKUP(F443,Currencies,2,FALSE)*C443*D443*E443)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F444=\"\",0,VLOOKUP(F444,Currencies,2,FALSE)*C444*D444*E444)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F445=\"\",0,VLOOKUP(F445,Currencies,2,FALSE)*D445*E445)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F446=\"\",0,VLOOKUP(F446,Currencies,2,FALSE)*E446)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F447=\"\",0,VLOOKUP(F447,Currencies,2,FALSE)*E447)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F448=\"\",0,VLOOKUP(F448,Currencies,2,FALSE)*E448)","v":0}]
[{"$f":"A438+1","v":19},null,null,null,"Enter cost of training",null,{"$f":"SUM(G451:G459)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I449=year_costing,G449,0)","v":0},{"$f":"IF(OR(K449=0,J449=0),0,G449/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J449))))","v":0},{"$f":"L449*H449","v":0},{"$f":"IF(H449=\"\",0,M449*H449)","v":0},null,null,null,null,null,null,null,{"$f":"N449","v":0},{"$f":"O449*FactorOneYear","v":0}]
[null,{"$f":"IF(B449=\"\",\"\",B449)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close"]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F451=\"\",0,VLOOKUP(F451,Currencies,2,FALSE)*C451*D451*E451)","v":0}]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F452=\"\",0,VLOOKUP(F452,Currencies,2,FALSE)*C452*D452*E452)","v":0}]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F453=\"\",0,VLOOKUP(F453,Currencies,2,FALSE)*C453*D453*E453)","v":0}]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F454=\"\",0,VLOOKUP(F454,Currencies,2,FALSE)*C454*D454*E454)","v":0}]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F455=\"\",0,VLOOKUP(F455,Currencies,2,FALSE)*C455*D455*E455)","v":0}]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F456=\"\",0,VLOOKUP(F456,Currencies,2,FALSE)*D456*E456)","v":0}]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F457=\"\",0,VLOOKUP(F457,Currencies,2,FALSE)*E457)","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F458=\"\",0,VLOOKUP(F458,Currencies,2,FALSE)*E458)","v":0}]
[null,"Other cost",null,null,null,null,{"$f":"IF(F459=\"\",0,VLOOKUP(F459,Currencies,2,FALSE)*E459)","v":0}]
[{"$f":"A449+1","v":20},null,null,null,"Enter cost of training",null,{"$f":"SUM(G462:G470)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I460=year_costing,G460,0)","v":0},{"$f":"IF(OR(K460=0,J460=0),0,G460/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J460))))","v":0},{"$f":"L460*H460","v":0},{"$f":"IF(H460=\"\",0,M460*H460)","v":0},null,null,null,null,null,null,null,{"$f":"N460","v":0},{"$f":"O460*FactorOneYear","v":0}]
[null,{"$f":"IF(B460=\"\",\"\",B460)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N461","v":0},{"$f":"O461","v":0}]
["","Participants: Fees",null,null,null,null,{"$f":"IF(F462=\"\",0,VLOOKUP(F462,Currencies,2,FALSE)*C462*D462*E462)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F463=\"\",0,VLOOKUP(F463,Currencies,2,FALSE)*C463*D463*E463)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F464=\"\",0,VLOOKUP(F464,Currencies,2,FALSE)*C464*D464*E464)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Trainers: Fees",null,null,null,null,{"$f":"IF(F465=\"\",0,VLOOKUP(F465,Currencies,2,FALSE)*C465*D465*E465)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Trainers: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F466=\"\",0,VLOOKUP(F466,Currencies,2,FALSE)*C466*D466*E466)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Trainers: Travel",null,null,null,null,{"$f":"IF(F467=\"\",0,VLOOKUP(F467,Currencies,2,FALSE)*D467*E467)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F468=\"\",0,VLOOKUP(F468,Currencies,2,FALSE)*E468)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F469=\"\",0,VLOOKUP(F469,Currencies,2,FALSE)*E469)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F470=\"\",0,VLOOKUP(F470,Currencies,2,FALSE)*E470)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L460,L449,L438,L427,L416,L405,L394,L383,L372,L361,L350,L339,L328,L317,L306,L295,L284,L273,L262,L251)","v":0},{"$f":"SUM(M460,M449,M438,M427,M416,M405,M394,M383,M372,M361,M350,M339,M328,M317,M306,M295,M284,M273,M262,M251)","v":0},{"$f":"SUM(N460,N449,N438,N427,N416,N405,N394,N383,N372,N361,N350,N339,N328,N317,N306,N295,N284,N273,N262,N251)","v":0},{"$f":"SUM(O460,O449,O438,O427,O416,O405,O394,O383,O372,O361,O350,O339,O328,O317,O306,O295,O284,O273,O262,O251)","v":0}]
[]
["OTHER START UP COST"]
[]
["ID","Description","Source of funding","Administrative level","Total annual costs","Currency",{"$f":"\"Total cost (\"&currency_main_code&\")\"","v":"Total cost ()"},"% for verbal autopsy","Year of expense","Useful life (Years)","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[1,null,null,null,null,null,{"$f":"IF(OR(F476=\"\",F476=\"SELECT\"),0,VLOOKUP(F476,Currencies,2,FALSE)*E476)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I476=year_costing,G476,0)","v":0},{"$f":"IF(OR(K476=0,J476=0),0,G476/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J476))))","v":0},{"$f":"IF(I476=year_costing,L476*H476,0)","v":0},{"$f":"IF(H476=\"\",0,M476*H476)","v":0},null,null,null,null,null,null,null,0,{"$f":"O476*FactorOneYear","v":0}]
[2,null,null,null,null,null,0,null,null,null,0,0,0,0,{"$f":"IF(H477=\"\",0,M477*H477)","v":0},null,null,null,null,null,null,null,0,0]
[3,null,null,null,null,null,0,null,null,null,0,0,0,0,{"$f":"IF(H478=\"\",0,M478*H478)","v":0},null,null,null,null,null,null,null,0,0]
[4,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[5,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[6,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[7,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[8,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"N483","v":0},0]
[9,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[10,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[11,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[12,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[13,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[14,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[16,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[17,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[18,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[19,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[20,null,null,null,null,null,0,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L476:L495)","v":0},{"$f":"SUM(M476:M495)","v":0},{"$f":"SUM(N476:N495)","v":0},{"$f":"SUM(O476:O495)","v":0},null,null,null,null,null,null,null,0,0]

{"sheet":"Governance","index":25,"n_rows":261,"n_cols":24,"rows_kept":261,"cut":false,"hidden":false,"merged":[[180,4,180,5],[114,4,114,5],[15,4,15,5],[26,4,26,5],[37,4,37,5],[48,4,48,5],[59,4,59,5],[70,4,70,5],[81,4,81,5],[92,4,92,5],[103,4,103,5],[125,4,125,5],[136,4,136,5],[147,4,147,5],[158,4,158,5],[169,4,169,5],[262,4,262,5],[273,4,273,5],[284,4,284,5],[235,4,235,5],[191,4,191,5],[202,4,202,5],[213,4,213,5],[224,4,224,5],[295,4,295,5],[306,4,306,5],[317,4,317,5],[328,4,328,5],[339,4,339,5],[350,4,350,5],[361,4,361,5],[372,4,372,5],[383,4,383,5],[394,4,394,5],[405,4,405,5],[416,4,416,5],[427,4,427,5],[438,4,438,5],[449,4,449,5]]}
[]
[]
[]
[]
[]
[null,null,"Financial Costs to VA","Economic costs to VA"]
[null,"Governance workshops and meetings",{"$f":"N236","v":0},{"$f":"O236","v":0}]
[null,"Other governance cost",{"$f":"N261","v":0},{"$f":"O261","v":0}]
[null,"TOTAL",{"$f":"SUM(C7:C8)","v":0},{"$f":"SUM(D7:D8)","v":0}]
[null,{"$f":"\"TOTAL per \"&AdminLevel5","v":"TOTAL per "},{"$f":"Res_PerAdminLevel!G4","v":0},{"$f":"Res_PerAdminLevel!H4","v":0}]
[]
[]
["GOVERNANCE WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["ID","Title of the workshop / meeting","Source of funding","Administrative level",null,null,{"$f":"\"Total meeting cost (\"&currency_main_code&\")\"","v":"Total meeting cost ()"},"% for verbal autopsy","Year of meeting","Useful life of meeting (Years)","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[1,null,null,null,"Enter cost of training",null,{"$f":"SUM(G18:G26)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I16=year_costing,G16,0)","v":0},{"$f":"IF(OR(K16=0,J16=0),0,IF(J16=1,G16,G16/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J16)))))","v":0},{"$f":"L16*H16","v":0},{"$f":"IF(H16=\"\",0,M16*H16)","v":0},null,null,null,null,null,null,{"$f":"FactorOneYear","v":0},{"$f":"N16*V16","v":0},{"$f":"O16*V16","v":0}]
[null,{"$f":"IF(B16=\"\",\"\",B16)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N17*V17","v":0},{"$f":"O17*V17","v":0}]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F18=\"\",0,VLOOKUP(F18,Currencies,2,FALSE)*C18*D18*E18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F24=\"\",0,VLOOKUP(F24,Currencies,2,FALSE)*E24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F25=\"\",0,VLOOKUP(F25,Currencies,2,FALSE)*E25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F26=\"\",0,VLOOKUP(F26,Currencies,2,FALSE)*E26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A16+1","v":2},null,null,null,"Enter cost of training",null,{"$f":"SUM(G29:G37)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I27=year_costing,G27,0)","v":0},{"$f":"IF(OR(K27=0,J27=0),0,IF(J27=1,G27,G27/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J27)))))","v":0},{"$f":"L27*H27","v":0},{"$f":"IF(H27=\"\",0,M27*H27)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B27=\"\",\"\",B27)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F29=\"\",0,VLOOKUP(F29,Currencies,2,FALSE)*C29*D29*E29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F30=\"\",0,VLOOKUP(F30,Currencies,2,FALSE)*C30*D30*E30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F31=\"\",0,VLOOKUP(F31,Currencies,2,FALSE)*C31*D31*E31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F32=\"\",0,VLOOKUP(F32,Currencies,2,FALSE)*C32*D32*E32)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F33=\"\",0,VLOOKUP(F33,Currencies,2,FALSE)*C33*D33*E33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F34=\"\",0,VLOOKUP(F34,Currencies,2,FALSE)*D34*E34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F35=\"\",0,VLOOKUP(F35,Currencies,2,FALSE)*E35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F36=\"\",0,VLOOKUP(F36,Currencies,2,FALSE)*E36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F37=\"\",0,VLOOKUP(F37,Currencies,2,FALSE)*E37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A27+1","v":3},null,null,null,"Enter cost of training",null,{"$f":"SUM(G40:G48)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I38=year_costing,G38,0)","v":0},{"$f":"IF(OR(K38=0,J38=0),0,IF(J38=1,G38,G38/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J38)))))","v":0},{"$f":"L38*H38","v":0},{"$f":"IF(H38=\"\",0,M38*H38)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B38=\"\",\"\",B38)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F40=\"\",0,VLOOKUP(F40,Currencies,2,FALSE)*C40*D40*E40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F41=\"\",0,VLOOKUP(F41,Currencies,2,FALSE)*C41*D41*E41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F42=\"\",0,VLOOKUP(F42,Currencies,2,FALSE)*C42*D42*E42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F43=\"\",0,VLOOKUP(F43,Currencies,2,FALSE)*C43*D43*E43)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F44=\"\",0,VLOOKUP(F44,Currencies,2,FALSE)*C44*D44*E44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F45=\"\",0,VLOOKUP(F45,Currencies,2,FALSE)*D45*E45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F46=\"\",0,VLOOKUP(F46,Currencies,2,FALSE)*E46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F47=\"\",0,VLOOKUP(F47,Currencies,2,FALSE)*E47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F48=\"\",0,VLOOKUP(F48,Currencies,2,FALSE)*E48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A38+1","v":4},null,null,null,"Enter cost of training",null,{"$f":"SUM(G51:G59)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I49=year_costing,G49,0)","v":0},{"$f":"IF(OR(K49=0,J49=0),0,IF(J49=1,G49,G49/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J49)))))","v":0},{"$f":"L49*H49","v":0},{"$f":"IF(H49=\"\",0,M49*H49)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B49=\"\",\"\",B49)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F51=\"\",0,VLOOKUP(F51,Currencies,2,FALSE)*C51*D51*E51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F52=\"\",0,VLOOKUP(F52,Currencies,2,FALSE)*C52*D52*E52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F53=\"\",0,VLOOKUP(F53,Currencies,2,FALSE)*C53*D53*E53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F54=\"\",0,VLOOKUP(F54,Currencies,2,FALSE)*C54*D54*E54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F55=\"\",0,VLOOKUP(F55,Currencies,2,FALSE)*C55*D55*E55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F56=\"\",0,VLOOKUP(F56,Currencies,2,FALSE)*D56*E56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F57=\"\",0,VLOOKUP(F57,Currencies,2,FALSE)*E57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F58=\"\",0,VLOOKUP(F58,Currencies,2,FALSE)*E58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F59=\"\",0,VLOOKUP(F59,Currencies,2,FALSE)*E59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A49+1","v":5},null,null,null,"Enter cost of training",null,{"$f":"SUM(G62:G70)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I60=year_costing,G60,0)","v":0},{"$f":"IF(OR(K60=0,J60=0),0,IF(J60=1,G60,G60/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J60)))))","v":0},{"$f":"L60*H60","v":0},{"$f":"IF(H60=\"\",0,M60*H60)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B60=\"\",\"\",B60)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F62=\"\",0,VLOOKUP(F62,Currencies,2,FALSE)*C62*D62*E62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F63=\"\",0,VLOOKUP(F63,Currencies,2,FALSE)*C63*D63*E63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F64=\"\",0,VLOOKUP(F64,Currencies,2,FALSE)*C64*D64*E64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F65=\"\",0,VLOOKUP(F65,Currencies,2,FALSE)*C65*D65*E65)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F66=\"\",0,VLOOKUP(F66,Currencies,2,FALSE)*C66*D66*E66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F67=\"\",0,VLOOKUP(F67,Currencies,2,FALSE)*D67*E67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F68=\"\",0,VLOOKUP(F68,Currencies,2,FALSE)*E68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F69=\"\",0,VLOOKUP(F69,Currencies,2,FALSE)*E69)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F70=\"\",0,VLOOKUP(F70,Currencies,2,FALSE)*E70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A60+1","v":6},null,null,null,"Enter cost of training",null,{"$f":"SUM(G73:G81)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I71=year_costing,G71,0)","v":0},{"$f":"IF(OR(K71=0,J71=0),0,IF(J71=1,G71,G71/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J71)))))","v":0},{"$f":"L71*H71","v":0},{"$f":"IF(H71=\"\",0,M71*H71)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B71=\"\",\"\",B71)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F73=\"\",0,VLOOKUP(F73,Currencies,2,FALSE)*C73*D73*E73)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F74=\"\",0,VLOOKUP(F74,Currencies,2,FALSE)*C74*D74*E74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F75=\"\",0,VLOOKUP(F75,Currencies,2,FALSE)*C75*D75*E75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F76=\"\",0,VLOOKUP(F76,Currencies,2,FALSE)*C76*D76*E76)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F77=\"\",0,VLOOKUP(F77,Currencies,2,FALSE)*C77*D77*E77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F78=\"\",0,VLOOKUP(F78,Currencies,2,FALSE)*D78*E78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F79=\"\",0,VLOOKUP(F79,Currencies,2,FALSE)*E79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F80=\"\",0,VLOOKUP(F80,Currencies,2,FALSE)*E80)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FactorOneYear","v":0},0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F81=\"\",0,VLOOKUP(F81,Currencies,2,FALSE)*E81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N81*V81","v":0},{"$f":"O81*V81","v":0}]
[{"$f":"A71+1","v":7},null,null,null,"Enter cost of training",null,{"$f":"SUM(G84:G92)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I82=year_costing,G82,0)","v":0},{"$f":"IF(OR(K82=0,J82=0),0,IF(J82=1,G82,G82/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J82)))))","v":0},{"$f":"L82*H82","v":0},{"$f":"IF(H82=\"\",0,M82*H82)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B82=\"\",\"\",B82)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F84=\"\",0,VLOOKUP(F84,Currencies,2,FALSE)*C84*D84*E84)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F85=\"\",0,VLOOKUP(F85,Currencies,2,FALSE)*C85*D85*E85)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F86=\"\",0,VLOOKUP(F86,Currencies,2,FALSE)*C86*D86*E86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F87=\"\",0,VLOOKUP(F87,Currencies,2,FALSE)*C87*D87*E87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F88=\"\",0,VLOOKUP(F88,Currencies,2,FALSE)*C88*D88*E88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F89=\"\",0,VLOOKUP(F89,Currencies,2,FALSE)*D89*E89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F90=\"\",0,VLOOKUP(F90,Currencies,2,FALSE)*E90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F91=\"\",0,VLOOKUP(F91,Currencies,2,FALSE)*E91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F92=\"\",0,VLOOKUP(F92,Currencies,2,FALSE)*E92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A82+1","v":8},null,null,null,"Enter cost of training",null,{"$f":"SUM(G95:G103)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I93=year_costing,G93,0)","v":0},{"$f":"IF(OR(K93=0,J93=0),0,IF(J93=1,G93,G93/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J93)))))","v":0},{"$f":"L93*H93","v":0},{"$f":"IF(H93=\"\",0,M93*H93)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B93=\"\",\"\",B93)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F95=\"\",0,VLOOKUP(F95,Currencies,2,FALSE)*C95*D95*E95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F96=\"\",0,VLOOKUP(F96,Currencies,2,FALSE)*C96*D96*E96)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F97=\"\",0,VLOOKUP(F97,Currencies,2,FALSE)*C97*D97*E97)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F98=\"\",0,VLOOKUP(F98,Currencies,2,FALSE)*C98*D98*E98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F99=\"\",0,VLOOKUP(F99,Currencies,2,FALSE)*C99*D99*E99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F100=\"\",0,VLOOKUP(F100,Currencies,2,FALSE)*D100*E100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F101=\"\",0,VLOOKUP(F101,Currencies,2,FALSE)*E101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F102=\"\",0,VLOOKUP(F102,Currencies,2,FALSE)*E102)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F103=\"\",0,VLOOKUP(F103,Currencies,2,FALSE)*E103)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A93+1","v":9},null,null,null,"Enter cost of training",null,{"$f":"SUM(G106:G114)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I104=year_costing,G104,0)","v":0},{"$f":"IF(OR(K104=0,J104=0),0,IF(J104=1,G104,G104/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J104)))))","v":0},{"$f":"L104*H104","v":0},{"$f":"IF(H104=\"\",0,M104*H104)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B104=\"\",\"\",B104)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F106=\"\",0,VLOOKUP(F106,Currencies,2,FALSE)*C106*D106*E106)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F107=\"\",0,VLOOKUP(F107,Currencies,2,FALSE)*C107*D107*E107)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F108=\"\",0,VLOOKUP(F108,Currencies,2,FALSE)*C108*D108*E108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F109=\"\",0,VLOOKUP(F109,Currencies,2,FALSE)*C109*D109*E109)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F110=\"\",0,VLOOKUP(F110,Currencies,2,FALSE)*C110*D110*E110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F111=\"\",0,VLOOKUP(F111,Currencies,2,FALSE)*D111*E111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F112=\"\",0,VLOOKUP(F112,Currencies,2,FALSE)*E112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F113=\"\",0,VLOOKUP(F113,Currencies,2,FALSE)*E113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F114=\"\",0,VLOOKUP(F114,Currencies,2,FALSE)*E114)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A104+1","v":10},null,null,null,"Enter cost of training",null,{"$f":"SUM(G117:G125)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I115=year_costing,G115,0)","v":0},{"$f":"IF(OR(K115=0,J115=0),0,IF(J115=1,G115,G115/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J115)))))","v":0},{"$f":"L115*H115","v":0},{"$f":"IF(H115=\"\",0,M115*H115)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B115=\"\",\"\",B115)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F117=\"\",0,VLOOKUP(F117,Currencies,2,FALSE)*C117*D117*E117)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F118=\"\",0,VLOOKUP(F118,Currencies,2,FALSE)*C118*D118*E118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F119=\"\",0,VLOOKUP(F119,Currencies,2,FALSE)*C119*D119*E119)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F120=\"\",0,VLOOKUP(F120,Currencies,2,FALSE)*C120*D120*E120)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F121=\"\",0,VLOOKUP(F121,Currencies,2,FALSE)*C121*D121*E121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F122=\"\",0,VLOOKUP(F122,Currencies,2,FALSE)*D122*E122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F123=\"\",0,VLOOKUP(F123,Currencies,2,FALSE)*E123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F124=\"\",0,VLOOKUP(F124,Currencies,2,FALSE)*E124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F125=\"\",0,VLOOKUP(F125,Currencies,2,FALSE)*E125)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A115+1","v":11},null,null,null,"Enter cost of training",null,{"$f":"SUM(G128:G136)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I126=year_costing,G126,0)","v":0},{"$f":"IF(OR(K126=0,J126=0),0,IF(J126=1,G126,G126/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J126)))))","v":0},{"$f":"L126*H126","v":0},{"$f":"IF(H126=\"\",0,M126*H126)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B126=\"\",\"\",B126)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F128=\"\",0,VLOOKUP(F128,Currencies,2,FALSE)*C128*D128*E128)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F129=\"\",0,VLOOKUP(F129,Currencies,2,FALSE)*C129*D129*E129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F130=\"\",0,VLOOKUP(F130,Currencies,2,FALSE)*C130*D130*E130)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F131=\"\",0,VLOOKUP(F131,Currencies,2,FALSE)*C131*D131*E131)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F132=\"\",0,VLOOKUP(F132,Currencies,2,FALSE)*C132*D132*E132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F133=\"\",0,VLOOKUP(F133,Currencies,2,FALSE)*D133*E133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F134=\"\",0,VLOOKUP(F134,Currencies,2,FALSE)*E134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F135=\"\",0,VLOOKUP(F135,Currencies,2,FALSE)*E135)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F136=\"\",0,VLOOKUP(F136,Currencies,2,FALSE)*E136)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A126+1","v":12},null,null,null,"Enter cost of training",null,{"$f":"SUM(G139:G147)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I137=year_costing,G137,0)","v":0},{"$f":"IF(OR(K137=0,J137=0),0,IF(J137=1,G137,G137/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J137)))))","v":0},{"$f":"L137*H137","v":0},{"$f":"IF(H137=\"\",0,M137*H137)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B137=\"\",\"\",B137)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F139=\"\",0,VLOOKUP(F139,Currencies,2,FALSE)*C139*D139*E139)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F140=\"\",0,VLOOKUP(F140,Currencies,2,FALSE)*C140*D140*E140)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F141=\"\",0,VLOOKUP(F141,Currencies,2,FALSE)*C141*D141*E141)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F142=\"\",0,VLOOKUP(F142,Currencies,2,FALSE)*C142*D142*E142)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F143=\"\",0,VLOOKUP(F143,Currencies,2,FALSE)*C143*D143*E143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F144=\"\",0,VLOOKUP(F144,Currencies,2,FALSE)*D144*E144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FactorOneYear","v":0},0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F145=\"\",0,VLOOKUP(F145,Currencies,2,FALSE)*E145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N145*V145","v":0},{"$f":"O145*V145","v":0}]
[null,"Venue",null,null,null,null,{"$f":"IF(F146=\"\",0,VLOOKUP(F146,Currencies,2,FALSE)*E146)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F147=\"\",0,VLOOKUP(F147,Currencies,2,FALSE)*E147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A137+1","v":13},null,null,null,"Enter cost of training",null,{"$f":"SUM(G150:G158)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I148=year_costing,G148,0)","v":0},{"$f":"IF(OR(K148=0,J148=0),0,IF(J148=1,G148,G148/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J148)))))","v":0},{"$f":"L148*H148","v":0},{"$f":"IF(H148=\"\",0,M148*H148)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B148=\"\",\"\",B148)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F150=\"\",0,VLOOKUP(F150,Currencies,2,FALSE)*C150*D150*E150)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F151=\"\",0,VLOOKUP(F151,Currencies,2,FALSE)*C151*D151*E151)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F152=\"\",0,VLOOKUP(F152,Currencies,2,FALSE)*C152*D152*E152)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F153=\"\",0,VLOOKUP(F153,Currencies,2,FALSE)*C153*D153*E153)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F154=\"\",0,VLOOKUP(F154,Currencies,2,FALSE)*C154*D154*E154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F155=\"\",0,VLOOKUP(F155,Currencies,2,FALSE)*D155*E155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F156=\"\",0,VLOOKUP(F156,Currencies,2,FALSE)*E156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F157=\"\",0,VLOOKUP(F157,Currencies,2,FALSE)*E157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F158=\"\",0,VLOOKUP(F158,Currencies,2,FALSE)*E158)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A148+1","v":14},null,null,null,"Enter cost of training",null,{"$f":"SUM(G161:G169)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I159=year_costing,G159,0)","v":0},{"$f":"IF(OR(K159=0,J159=0),0,IF(J159=1,G159,G159/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J159)))))","v":0},{"$f":"L159*H159","v":0},{"$f":"IF(H159=\"\",0,M159*H159)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B159=\"\",\"\",B159)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F161=\"\",0,VLOOKUP(F161,Currencies,2,FALSE)*C161*D161*E161)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F162=\"\",0,VLOOKUP(F162,Currencies,2,FALSE)*C162*D162*E162)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F163=\"\",0,VLOOKUP(F163,Currencies,2,FALSE)*C163*D163*E163)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F164=\"\",0,VLOOKUP(F164,Currencies,2,FALSE)*C164*D164*E164)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F165=\"\",0,VLOOKUP(F165,Currencies,2,FALSE)*C165*D165*E165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F166=\"\",0,VLOOKUP(F166,Currencies,2,FALSE)*D166*E166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F167=\"\",0,VLOOKUP(F167,Currencies,2,FALSE)*E167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F168=\"\",0,VLOOKUP(F168,Currencies,2,FALSE)*E168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F169=\"\",0,VLOOKUP(F169,Currencies,2,FALSE)*E169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A159+1","v":15},null,null,null,"Enter cost of training",null,{"$f":"SUM(G172:G180)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I170=year_costing,G170,0)","v":0},{"$f":"IF(OR(K170=0,J170=0),0,IF(J170=1,G170,G170/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J170)))))","v":0},{"$f":"L170*H170","v":0},{"$f":"IF(H170=\"\",0,M170*H170)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B170=\"\",\"\",B170)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F172=\"\",0,VLOOKUP(F172,Currencies,2,FALSE)*C172*D172*E172)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F173=\"\",0,VLOOKUP(F173,Currencies,2,FALSE)*C173*D173*E173)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F174=\"\",0,VLOOKUP(F174,Currencies,2,FALSE)*C174*D174*E174)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F175=\"\",0,VLOOKUP(F175,Currencies,2,FALSE)*C175*D175*E175)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F176=\"\",0,VLOOKUP(F176,Currencies,2,FALSE)*C176*D176*E176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F177=\"\",0,VLOOKUP(F177,Currencies,2,FALSE)*D177*E177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F178=\"\",0,VLOOKUP(F178,Currencies,2,FALSE)*E178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F179=\"\",0,VLOOKUP(F179,Currencies,2,FALSE)*E179)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F180=\"\",0,VLOOKUP(F180,Currencies,2,FALSE)*E180)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A170+1","v":16},null,null,null,"Enter cost of training",null,{"$f":"SUM(G183:G191)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I181=year_costing,G181,0)","v":0},{"$f":"IF(OR(K181=0,J181=0),0,IF(J181=1,G181,G181/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J181)))))","v":0},{"$f":"L181*H181","v":0},{"$f":"IF(H181=\"\",0,M181*H181)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B181=\"\",\"\",B181)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F183=\"\",0,VLOOKUP(F183,Currencies,2,FALSE)*C183*D183*E183)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F184=\"\",0,VLOOKUP(F184,Currencies,2,FALSE)*C184*D184*E184)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F185=\"\",0,VLOOKUP(F185,Currencies,2,FALSE)*C185*D185*E185)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F186=\"\",0,VLOOKUP(F186,Currencies,2,FALSE)*C186*D186*E186)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F187=\"\",0,VLOOKUP(F187,Currencies,2,FALSE)*C187*D187*E187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F188=\"\",0,VLOOKUP(F188,Currencies,2,FALSE)*D188*E188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F189=\"\",0,VLOOKUP(F189,Currencies,2,FALSE)*E189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F190=\"\",0,VLOOKUP(F190,Currencies,2,FALSE)*E190)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F191=\"\",0,VLOOKUP(F191,Currencies,2,FALSE)*E191)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A181+1","v":17},null,null,null,"Enter cost of training",null,{"$f":"SUM(G194:G202)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I192=year_costing,G192,0)","v":0},{"$f":"IF(OR(K192=0,J192=0),0,IF(J192=1,G192,G192/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J192)))))","v":0},{"$f":"L192*H192","v":0},{"$f":"IF(H192=\"\",0,M192*H192)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B192=\"\",\"\",B192)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F194=\"\",0,VLOOKUP(F194,Currencies,2,FALSE)*C194*D194*E194)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F195=\"\",0,VLOOKUP(F195,Currencies,2,FALSE)*C195*D195*E195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F196=\"\",0,VLOOKUP(F196,Currencies,2,FALSE)*C196*D196*E196)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F197=\"\",0,VLOOKUP(F197,Currencies,2,FALSE)*C197*D197*E197)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F198=\"\",0,VLOOKUP(F198,Currencies,2,FALSE)*C198*D198*E198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F199=\"\",0,VLOOKUP(F199,Currencies,2,FALSE)*D199*E199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F200=\"\",0,VLOOKUP(F200,Currencies,2,FALSE)*E200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F201=\"\",0,VLOOKUP(F201,Currencies,2,FALSE)*E201)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F202=\"\",0,VLOOKUP(F202,Currencies,2,FALSE)*E202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A192+1","v":18},null,null,null,"Enter cost of training",null,{"$f":"SUM(G205:G213)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I203=year_costing,G203,0)","v":0},{"$f":"IF(OR(K203=0,J203=0),0,IF(J203=1,G203,G203/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J203)))))","v":0},{"$f":"L203*H203","v":0},{"$f":"IF(H203=\"\",0,M203*H203)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B203=\"\",\"\",B203)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F205=\"\",0,VLOOKUP(F205,Currencies,2,FALSE)*C205*D205*E205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F206=\"\",0,VLOOKUP(F206,Currencies,2,FALSE)*C206*D206*E206)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F207=\"\",0,VLOOKUP(F207,Currencies,2,FALSE)*C207*D207*E207)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F208=\"\",0,VLOOKUP(F208,Currencies,2,FALSE)*C208*D208*E208)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FactorOneYear","v":0},0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F209=\"\",0,VLOOKUP(F209,Currencies,2,FALSE)*C209*D209*E209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"N209*V209","v":0},{"$f":"O209*V209","v":0}]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F210=\"\",0,VLOOKUP(F210,Currencies,2,FALSE)*D210*E210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F211=\"\",0,VLOOKUP(F211,Currencies,2,FALSE)*E211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F212=\"\",0,VLOOKUP(F212,Currencies,2,FALSE)*E212)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F213=\"\",0,VLOOKUP(F213,Currencies,2,FALSE)*E213)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A203+1","v":19},null,null,null,"Enter cost of training",null,{"$f":"SUM(G216:G224)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I214=year_costing,G214,0)","v":0},{"$f":"IF(OR(K214=0,J214=0),0,IF(J214=1,G214,G214/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J214)))))","v":0},{"$f":"L214*H214","v":0},{"$f":"IF(H214=\"\",0,M214*H214)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B214=\"\",\"\",B214)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F216=\"\",0,VLOOKUP(F216,Currencies,2,FALSE)*C216*D216*E216)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F217=\"\",0,VLOOKUP(F217,Currencies,2,FALSE)*C217*D217*E217)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F218=\"\",0,VLOOKUP(F218,Currencies,2,FALSE)*C218*D218*E218)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F219=\"\",0,VLOOKUP(F219,Currencies,2,FALSE)*C219*D219*E219)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F220=\"\",0,VLOOKUP(F220,Currencies,2,FALSE)*C220*D220*E220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F221=\"\",0,VLOOKUP(F221,Currencies,2,FALSE)*D221*E221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F222=\"\",0,VLOOKUP(F222,Currencies,2,FALSE)*E222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F223=\"\",0,VLOOKUP(F223,Currencies,2,FALSE)*E223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F224=\"\",0,VLOOKUP(F224,Currencies,2,FALSE)*E224)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[{"$f":"A214+1","v":20},null,null,null,"Enter cost of training",null,{"$f":"SUM(G227:G235)","v":0},null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(I225=year_costing,G225,0)","v":0},{"$f":"IF(OR(K225=0,J225=0),0,IF(J225=1,G225,G225/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J225)))))","v":0},{"$f":"L225*H225","v":0},{"$f":"IF(H225=\"\",0,M225*H225)","v":0},null,null,null,null,null,null,0,0,0]
[null,{"$f":"IF(B225=\"\",\"\",B225)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Fees",null,null,null,null,{"$f":"IF(F227=\"\",0,VLOOKUP(F227,Currencies,2,FALSE)*C227*D227*E227)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F228=\"\",0,VLOOKUP(F228,Currencies,2,FALSE)*C228*D228*E228)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Participants: Travel",null,null,null,null,{"$f":"IF(F229=\"\",0,VLOOKUP(F229,Currencies,2,FALSE)*C229*D229*E229)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Fees",null,null,null,null,{"$f":"IF(F230=\"\",0,VLOOKUP(F230,Currencies,2,FALSE)*C230*D230*E230)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Accomodation & subsistence",null,null,null,null,{"$f":"IF(F231=\"\",0,VLOOKUP(F231,Currencies,2,FALSE)*C231*D231*E231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Facilitator: Travel",null,null,null,null,{"$f":"IF(F232=\"\",0,VLOOKUP(F232,Currencies,2,FALSE)*D232*E232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Total office materials & other supplies",null,null,null,null,{"$f":"IF(F233=\"\",0,VLOOKUP(F233,Currencies,2,FALSE)*E233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Venue",null,null,null,null,{"$f":"IF(F234=\"\",0,VLOOKUP(F234,Currencies,2,FALSE)*E234)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,"Other cost",null,null,null,null,{"$f":"IF(F235=\"\",0,VLOOKUP(F235,Currencies,2,FALSE)*E235)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L16:L235)","v":0},{"$f":"SUM(M16:M235)","v":0},{"$f":"SUM(N16:N235)","v":0},{"$f":"SUM(O16:O235)","v":0},null,null,null,null,null,null,0,0,0]
[]
["OTHER GOVERNANCE COST",null,"(Excluding activities already captured as Start Up cost)"]
[]
["ID","Title of the workshop / meeting","Source of funding","Administrative level",null,"Currency","Total Cost","% for verbal autopsy","Adquisition Year","Useful life (Years)","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[1,null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F241=\"\",F241=\"SELECT\"),0,IF(I241=year_costing,VLOOKUP(F241,Currencies,2,FALSE)*G241,0))","v":0},{"$f":"IF(OR(K241=0,J241=0),0,IF(J241=1,G241,G241/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-J241)))))","v":0},{"$f":"IF(I241=year_costing,L241*H241,0)","v":0},{"$f":"IF(H241=\"\",0,M241*H241)","v":0},null,null,null,null,null,null,null,{"$f":"N241","v":0},{"$f":"O241*FactorOneYear","v":0}]
[2,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(F242=\"\",F242=\"SELECT\"),0,IF(I242=year_costing,VLOOKUP(F242,Currencies,2,FALSE)*G242*H242,0))","v":0},0,0,{"$f":"IF(H242=\"\",0,M242*H242)","v":0},null,null,null,null,null,null,null,{"$f":"N242","v":0},0]
[3,null,null,null,null,null,null,null,null,null,0,0,0,0,{"$f":"IF(H243=\"\",0,M243*H243)","v":0},null,null,null,null,null,null,null,0,0]
[4,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[5,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[6,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[7,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[8,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[9,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[10,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[11,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[12,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[13,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[14,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[15,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[16,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[17,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[18,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[19,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[20,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L241:L260)","v":0},{"$f":"SUM(M241:M260)","v":0},{"$f":"SUM(N241:N260)","v":0},{"$f":"SUM(O241:O260)","v":0}]

{"sheet":"Supervision","index":26,"n_rows":362,"n_cols":24,"rows_kept":362,"cut":false,"hidden":false,"merged":[[74,3,74,4],[85,3,85,4],[162,3,162,4],[173,3,173,4],[184,3,184,4],[96,3,96,4],[107,3,107,4],[118,3,118,4],[129,3,129,4],[140,3,140,4],[151,3,151,4],[19,3,19,4],[30,3,30,4],[41,3,41,4],[52,3,52,4],[63,3,63,4],[217,3,217,4],[228,3,228,4],[239,3,239,4],[195,3,195,4],[206,3,206,4]]}
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA"]
["Supervision workshops & meetings",{"$f":"L240","v":0},{"$f":"M240","v":0}]
["Personnel",{"$f":"L265","v":0},{"$f":"M265","v":0}]
["Communications",{"$f":"I290","v":0},{"$f":"J290","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"I310","v":0},{"$f":"J310","v":0}]
["Equipment",{"$f":"M338","v":0},{"$f":"N338","v":0}]
["Consultants",{"$f":"N362","v":0},{"$f":"O362","v":0}]
["TOTAL",{"$f":"SUM(B8:B13)","v":0},{"$f":"SUM(C8:C13)","v":0}]
[{"$f":"\"TOTAL per \"&AdminLevel5","v":"TOTAL per "},{"$f":"Res_PerAdminLevel!G7","v":0},{"$f":"Res_PerAdminLevel!H7","v":0}]
[]
["SUPERVISION VISITS, WORKSHOPS & MEETINGS",null,"(Excluding activities already captured as recurrent training)"]
[]
["Title of the workshop / meeting","Source of funding","Administrative level",null,null,{"$f":"\"Total meeting cost (\"&currency_main_code&\")\"","v":"Total meeting cost ()"},"% for verbal autopsy",{"$f":"IF(NumberMonthCosting=12,\"Number of visits in \"&year_costing,\"Number of visits in \"&NumberMonthCosting&\" months\")","v":"Number of visits in  months"},"Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F22:F30)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F20*H20","v":0},{"$f":"J20","v":0},{"$f":"J20*G20","v":0},{"$f":"L20","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L20*FactorOneYear","v":0},{"$f":"M20*FactorOneYear","v":0}]
[{"$f":"IF(A20=\"\",\"\",A20)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E22=\"\",0,VLOOKUP(E22,Currencies,2,FALSE)*B22*C22*D22)","v":0},null,{"$f":"C20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E28=\"\",0,VLOOKUP(E28,Currencies,2,FALSE)*D28)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E29=\"\",0,VLOOKUP(E29,Currencies,2,FALSE)*D29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E30=\"\",0,VLOOKUP(E30,Currencies,2,FALSE)*D30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F33:F41)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F31*H31","v":0},{"$f":"J31","v":0},{"$f":"J31*G31","v":0},{"$f":"L31","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A31=\"\",\"\",A31)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*B33*C33*D33)","v":0},null,{"$f":"C31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*B34*C34*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*B35*C35*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E36=\"\",0,VLOOKUP(E36,Currencies,2,FALSE)*B36*C36*D36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E37=\"\",0,VLOOKUP(E37,Currencies,2,FALSE)*B37*C37*D37)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E39=\"\",0,VLOOKUP(E39,Currencies,2,FALSE)*D39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E40=\"\",0,VLOOKUP(E40,Currencies,2,FALSE)*D40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E41=\"\",0,VLOOKUP(E41,Currencies,2,FALSE)*D41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F44:F52)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F42*H42","v":0},{"$f":"J42","v":0},{"$f":"J42*G42","v":0},{"$f":"L42","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A42=\"\",\"\",A42)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*B44*C44*D44)","v":0},null,{"$f":"C42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*B45*C45*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*B46*C46*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E47=\"\",0,VLOOKUP(E47,Currencies,2,FALSE)*B47*C47*D47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E48=\"\",0,VLOOKUP(E48,Currencies,2,FALSE)*B48*C48*D48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E50=\"\",0,VLOOKUP(E50,Currencies,2,FALSE)*D50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E51=\"\",0,VLOOKUP(E51,Currencies,2,FALSE)*D51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E52=\"\",0,VLOOKUP(E52,Currencies,2,FALSE)*D52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F55:F63)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F53*H53","v":0},{"$f":"J53","v":0},{"$f":"J53*G53","v":0},{"$f":"L53","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A53=\"\",\"\",A53)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*B55*C55*D55)","v":0},null,{"$f":"C53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*B56*C56*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*B57*C57*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E58=\"\",0,VLOOKUP(E58,Currencies,2,FALSE)*B58*C58*D58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E59=\"\",0,VLOOKUP(E59,Currencies,2,FALSE)*B59*C59*D59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E61=\"\",0,VLOOKUP(E61,Currencies,2,FALSE)*D61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E62=\"\",0,VLOOKUP(E62,Currencies,2,FALSE)*D62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E63=\"\",0,VLOOKUP(E63,Currencies,2,FALSE)*D63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F66:F74)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F64*H64","v":0},{"$f":"J64","v":0},{"$f":"J64*G64","v":0},{"$f":"L64","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A64=\"\",\"\",A64)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*B66*C66*D66)","v":0},null,{"$f":"C64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*B67*C67*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*B68*C68*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E69=\"\",0,VLOOKUP(E69,Currencies,2,FALSE)*B69*C69*D69)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E70=\"\",0,VLOOKUP(E70,Currencies,2,FALSE)*B70*C70*D70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E72=\"\",0,VLOOKUP(E72,Currencies,2,FALSE)*D72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E73=\"\",0,VLOOKUP(E73,Currencies,2,FALSE)*D73)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E74=\"\",0,VLOOKUP(E74,Currencies,2,FALSE)*D74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F77:F85)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F75*H75","v":0},{"$f":"J75","v":0},{"$f":"J75*G75","v":0},{"$f":"L75","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A75=\"\",\"\",A75)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*B77*C77*D77)","v":0},null,{"$f":"C75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*B78*C78*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*B79*C79*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E80=\"\",0,VLOOKUP(E80,Currencies,2,FALSE)*B80*C80*D80)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E81=\"\",0,VLOOKUP(E81,Currencies,2,FALSE)*B81*C81*D81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E83=\"\",0,VLOOKUP(E83,Currencies,2,FALSE)*D83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E84=\"\",0,VLOOKUP(E84,Currencies,2,FALSE)*D84)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L84*FactorOneYear","v":0},{"$f":"M84*FactorOneYear","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E85=\"\",0,VLOOKUP(E85,Currencies,2,FALSE)*D85)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F88:F96)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F86*H86","v":0},{"$f":"J86","v":0},{"$f":"J86*G86","v":0},{"$f":"L86","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A86=\"\",\"\",A86)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*B88*C88*D88)","v":0},null,{"$f":"C86","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*B89*C89*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*B90*C90*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E91=\"\",0,VLOOKUP(E91,Currencies,2,FALSE)*B91*C91*D91)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E92=\"\",0,VLOOKUP(E92,Currencies,2,FALSE)*B92*C92*D92)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E94=\"\",0,VLOOKUP(E94,Currencies,2,FALSE)*D94)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E95=\"\",0,VLOOKUP(E95,Currencies,2,FALSE)*D95)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E96=\"\",0,VLOOKUP(E96,Currencies,2,FALSE)*D96)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F99:F107)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F97*H97","v":0},{"$f":"J97","v":0},{"$f":"J97*G97","v":0},{"$f":"L97","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A97=\"\",\"\",A97)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*B99*C99*D99)","v":0},null,{"$f":"C97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*B100*C100*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*B101*C101*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E102=\"\",0,VLOOKUP(E102,Currencies,2,FALSE)*B102*C102*D102)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E103=\"\",0,VLOOKUP(E103,Currencies,2,FALSE)*B103*C103*D103)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E105=\"\",0,VLOOKUP(E105,Currencies,2,FALSE)*D105)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E106=\"\",0,VLOOKUP(E106,Currencies,2,FALSE)*D106)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E107=\"\",0,VLOOKUP(E107,Currencies,2,FALSE)*D107)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F110:F118)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F108*H108","v":0},{"$f":"J108","v":0},{"$f":"J108*G108","v":0},{"$f":"L108","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A108=\"\",\"\",A108)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*B110*C110*D110)","v":0},null,{"$f":"C108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*B111*C111*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*B112*C112*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E113=\"\",0,VLOOKUP(E113,Currencies,2,FALSE)*B113*C113*D113)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E114=\"\",0,VLOOKUP(E114,Currencies,2,FALSE)*B114*C114*D114)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E116=\"\",0,VLOOKUP(E116,Currencies,2,FALSE)*D116)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E117=\"\",0,VLOOKUP(E117,Currencies,2,FALSE)*D117)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E118=\"\",0,VLOOKUP(E118,Currencies,2,FALSE)*D118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F121:F129)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F119*H119","v":0},{"$f":"J119","v":0},{"$f":"J119*G119","v":0},{"$f":"L119","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A119=\"\",\"\",A119)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*B121*C121*D121)","v":0},null,{"$f":"C119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*B122*C122*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*B123*C123*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E124=\"\",0,VLOOKUP(E124,Currencies,2,FALSE)*B124*C124*D124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E125=\"\",0,VLOOKUP(E125,Currencies,2,FALSE)*B125*C125*D125)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E127=\"\",0,VLOOKUP(E127,Currencies,2,FALSE)*D127)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E128=\"\",0,VLOOKUP(E128,Currencies,2,FALSE)*D128)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E129=\"\",0,VLOOKUP(E129,Currencies,2,FALSE)*D129)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F132:F140)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F130*H130","v":0},{"$f":"J130","v":0},{"$f":"J130*G130","v":0},{"$f":"L130","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A130=\"\",\"\",A130)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*B132*C132*D132)","v":0},null,{"$f":"C130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*B133*C133*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*B134*C134*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E135=\"\",0,VLOOKUP(E135,Currencies,2,FALSE)*B135*C135*D135)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E136=\"\",0,VLOOKUP(E136,Currencies,2,FALSE)*B136*C136*D136)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E138=\"\",0,VLOOKUP(E138,Currencies,2,FALSE)*D138)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E139=\"\",0,VLOOKUP(E139,Currencies,2,FALSE)*D139)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E140=\"\",0,VLOOKUP(E140,Currencies,2,FALSE)*D140)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F143:F151)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F141*H141","v":0},{"$f":"J141","v":0},{"$f":"J141*G141","v":0},{"$f":"L141","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A141=\"\",\"\",A141)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*B143*C143*D143)","v":0},null,{"$f":"C141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*B144*C144*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*B145*C145*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E146=\"\",0,VLOOKUP(E146,Currencies,2,FALSE)*B146*C146*D146)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E147=\"\",0,VLOOKUP(E147,Currencies,2,FALSE)*B147*C147*D147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L148*FactorOneYear","v":0},{"$f":"M148*FactorOneYear","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E149=\"\",0,VLOOKUP(E149,Currencies,2,FALSE)*D149)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E150=\"\",0,VLOOKUP(E150,Currencies,2,FALSE)*D150)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E151=\"\",0,VLOOKUP(E151,Currencies,2,FALSE)*D151)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F154:F162)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F152*H152","v":0},{"$f":"J152","v":0},{"$f":"J152*G152","v":0},{"$f":"L152","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A152=\"\",\"\",A152)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*B154*C154*D154)","v":0},null,{"$f":"C152","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*B155*C155*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*B156*C156*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E157=\"\",0,VLOOKUP(E157,Currencies,2,FALSE)*B157*C157*D157)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E158=\"\",0,VLOOKUP(E158,Currencies,2,FALSE)*B158*C158*D158)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E160=\"\",0,VLOOKUP(E160,Currencies,2,FALSE)*D160)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E161=\"\",0,VLOOKUP(E161,Currencies,2,FALSE)*D161)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E162=\"\",0,VLOOKUP(E162,Currencies,2,FALSE)*D162)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F165:F173)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F163*H163","v":0},{"$f":"J163","v":0},{"$f":"J163*G163","v":0},{"$f":"L163","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A163=\"\",\"\",A163)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*B165*C165*D165)","v":0},null,{"$f":"C163","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*B166*C166*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*B167*C167*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E168=\"\",0,VLOOKUP(E168,Currencies,2,FALSE)*B168*C168*D168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E169=\"\",0,VLOOKUP(E169,Currencies,2,FALSE)*B169*C169*D169)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E171=\"\",0,VLOOKUP(E171,Currencies,2,FALSE)*D171)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E172=\"\",0,VLOOKUP(E172,Currencies,2,FALSE)*D172)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E173=\"\",0,VLOOKUP(E173,Currencies,2,FALSE)*D173)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F176:F184)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F174*H174","v":0},{"$f":"J174","v":0},{"$f":"J174*G174","v":0},{"$f":"L174","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A174=\"\",\"\",A174)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*B176*C176*D176)","v":0},null,{"$f":"C174","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*B177*C177*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*B178*C178*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E179=\"\",0,VLOOKUP(E179,Currencies,2,FALSE)*B179*C179*D179)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E180=\"\",0,VLOOKUP(E180,Currencies,2,FALSE)*B180*C180*D180)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E182=\"\",0,VLOOKUP(E182,Currencies,2,FALSE)*D182)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E183=\"\",0,VLOOKUP(E183,Currencies,2,FALSE)*D183)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E184=\"\",0,VLOOKUP(E184,Currencies,2,FALSE)*D184)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F187:F195)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F185*H185","v":0},{"$f":"J185","v":0},{"$f":"J185*G185","v":0},{"$f":"L185","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A185=\"\",\"\",A185)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*B187*C187*D187)","v":0},null,{"$f":"C185","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*B188*C188*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*B189*C189*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E190=\"\",0,VLOOKUP(E190,Currencies,2,FALSE)*B190*C190*D190)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E191=\"\",0,VLOOKUP(E191,Currencies,2,FALSE)*B191*C191*D191)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E193=\"\",0,VLOOKUP(E193,Currencies,2,FALSE)*D193)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E194=\"\",0,VLOOKUP(E194,Currencies,2,FALSE)*D194)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E195=\"\",0,VLOOKUP(E195,Currencies,2,FALSE)*D195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F198:F206)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F196*H196","v":0},{"$f":"J196","v":0},{"$f":"J196*G196","v":0},{"$f":"L196","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A196=\"\",\"\",A196)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*B198*C198*D198)","v":0},null,{"$f":"C196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*B199*C199*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*B200*C200*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E201=\"\",0,VLOOKUP(E201,Currencies,2,FALSE)*B201*C201*D201)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E202=\"\",0,VLOOKUP(E202,Currencies,2,FALSE)*B202*C202*D202)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E204=\"\",0,VLOOKUP(E204,Currencies,2,FALSE)*D204)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E205=\"\",0,VLOOKUP(E205,Currencies,2,FALSE)*D205)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E206=\"\",0,VLOOKUP(E206,Currencies,2,FALSE)*D206)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F209:F217)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F207*H207","v":0},{"$f":"J207","v":0},{"$f":"J207*G207","v":0},{"$f":"L207","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A207=\"\",\"\",A207)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*B209*C209*D209)","v":0},null,{"$f":"C207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*B210*C210*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*B211*C211*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E212=\"\",0,VLOOKUP(E212,Currencies,2,FALSE)*B212*C212*D212)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L212*FactorOneYear","v":0},{"$f":"M212*FactorOneYear","v":0}]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E213=\"\",0,VLOOKUP(E213,Currencies,2,FALSE)*B213*C213*D213)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E215=\"\",0,VLOOKUP(E215,Currencies,2,FALSE)*D215)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E216=\"\",0,VLOOKUP(E216,Currencies,2,FALSE)*D216)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E217=\"\",0,VLOOKUP(E217,Currencies,2,FALSE)*D217)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F220:F228)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F218*H218","v":0},{"$f":"J218","v":0},{"$f":"J218*G218","v":0},{"$f":"L218","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A218=\"\",\"\",A218)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*B220*C220*D220)","v":0},null,{"$f":"C218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*B221*C221*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*B222*C222*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E223=\"\",0,VLOOKUP(E223,Currencies,2,FALSE)*B223*C223*D223)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E224=\"\",0,VLOOKUP(E224,Currencies,2,FALSE)*B224*C224*D224)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E226=\"\",0,VLOOKUP(E226,Currencies,2,FALSE)*D226)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E227=\"\",0,VLOOKUP(E227,Currencies,2,FALSE)*D227)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E228=\"\",0,VLOOKUP(E228,Currencies,2,FALSE)*D228)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of supervision",null,{"$f":"SUM(F231:F239)","v":0},null,null,{"$f":"BDdisccount_rate","v":0},{"$f":"F229*H229","v":0},{"$f":"J229","v":0},{"$f":"J229*G229","v":0},{"$f":"L229","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A229=\"\",\"\",A229)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*B231*C231*D231)","v":0},null,{"$f":"C229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*B232*C232*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*B233*C233*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Fees",null,null,null,null,{"$f":"IF(E234=\"\",0,VLOOKUP(E234,Currencies,2,FALSE)*B234*C234*D234)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Accomodation & subsistence",null,null,null,null,{"$f":"IF(E235=\"\",0,VLOOKUP(E235,Currencies,2,FALSE)*B235*C235*D235)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Supervisors: Travel",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E237=\"\",0,VLOOKUP(E237,Currencies,2,FALSE)*D237)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E238=\"\",0,VLOOKUP(E238,Currencies,2,FALSE)*D238)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E239=\"\",0,VLOOKUP(E239,Currencies,2,FALSE)*D239)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J20:J239)","v":0},{"$f":"SUM(K20:K239)","v":0},{"$f":"SUM(L20:L239)","v":0},{"$f":"SUM(M20:M239)","v":0}]
[]
["PERSONNEL"]
[]
["Position Description (Enter position description for all staff  involved in the supervision of VA implementation)","Source of Funding","Administrative level","Type of contract","Number in this position","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H245=\"\",0,IF(D245=\"Volunteer\",0,VLOOKUP(H245,Currencies,2,FALSE)*E245*(1/FactorOneYear)*(G245+F245)))","v":0},{"$f":"IF(H245=\"\",0,VLOOKUP(H245,Currencies,2,FALSE)*E245*(1/FactorOneYear)*(G245+F245))","v":0},{"$f":"IF(I245=\"\",0,J245*I245)","v":0},{"$f":"IF(I245=\"\",0,K245*I245)","v":0},null,null,null,null,{"$f":"E245*I245","v":0},null,null,null,null,{"$f":"L245*FactorOneYear","v":0},{"$f":"M245*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(I246=\"\",0,J246*I246)","v":0},{"$f":"IF(I246=\"\",0,K246*I246)","v":0},null,null,null,null,{"$f":"E246*I246","v":0},null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245:J264)","v":0},{"$f":"SUM(K245:K264)","v":0},{"$f":"SUM(L245:L264)","v":0},{"$f":"SUM(M245:M264)","v":0}]
[]
["COMMUNICATIONS"]
[]
["Item Description","Source of funding","Administrative level",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(E270=\"\",0,VLOOKUP(E270,Currencies,2,FALSE)*D270)","v":0},{"$f":"G270","v":0},{"$f":"G270*F270","v":0},{"$f":"F270*H270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I270*FactorOneYear","v":0},{"$f":"J270*FactorOneYear","v":0}]
[null,null,null,null,null,null,0,{"$f":"G271","v":0},{"$f":"G271*F271","v":0},{"$f":"F271*H271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"TOTAL",{"$f":"SUM(G270:G289)","v":0},{"$f":"SUM(H270:H289)","v":0},{"$f":"SUM(I270:I289)","v":0},{"$f":"SUM(J270:J289)","v":0}]
[]
["SUPPLIES, UTILITIES & OTHER RECURRENT COST"]
[]
["Item Description","Source of Funding","Administrative level",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(E295=\"\",0,VLOOKUP(E295,Currencies,2,FALSE)*D295)","v":0},{"$f":"G295","v":0},{"$f":"G295*F295","v":0},{"$f":"F295*H295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I295*FactorOneYear","v":0},{"$f":"J295*FactorOneYear","v":0}]
[null,null,null,null,null,null,0,0,{"$f":"G296*F296","v":0},{"$f":"F296*H296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"TOTAL",{"$f":"SUM(G295:G309)","v":0},{"$f":"SUM(H295:H309)","v":0},{"$f":"SUM(I295:I309)","v":0},0]
[]
["EQUIPMENT"]
[]
["Item Description","Source of Funding","Administrative level","Quantity","Replacement value","Currency","Adquisition Year","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F315=\"\",0,IF(G315=year_costing,VLOOKUP(F315,Currencies,2,FALSE)*E315*D315,0))","v":0},{"$f":"IF(OR(I315=0,F315=0),0,(VLOOKUP(F315,Currencies,2,FALSE)*E315*D315)*(disccount_rate/(1-POWER((1+disccount_rate),-I315)))/FactorOneYear)","v":0},{"$f":"IF(OR(K315=\"\",H315=\"\"),0,K315*H315)","v":0},{"$f":"H315*L315","v":0},null,null,null,null,null,null,null,null,{"$f":"M315","v":0},{"$f":"N315*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF(OR(K316=\"\",H316=\"\"),0,K316*H316)","v":0},{"$f":"H316*L316","v":0},null,null,null,null,null,null,null,null,{"$f":"M316","v":0},0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K315:K337)","v":0},{"$f":"SUM(L315:L337)","v":0},{"$f":"SUM(M315:M337)","v":0},{"$f":"SUM(N315:N337)","v":0}]
[]
["CONSULTANTS"]
[]
["Consultancy description","Source of Funding","Administrative level","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(G343=\"\",0,IF(H343=year_costing,VLOOKUP(G343,Currencies,2,FALSE)*(D343+E343+F343),0))","v":0},{"$f":"IF(OR(H343=0,J343=0,J343=\"\",H343=\"\"),0,(VLOOKUP(G343,Currencies,2,FALSE)*(D343+E343+F343))*(disccount_rate/(1-POWER((1+disccount_rate),-J343)))/FactorOneYear)","v":0},{"$f":"L343*I343","v":0},{"$f":"I343*M343","v":0},null,null,null,null,null,null,null,{"$f":"N343","v":0},{"$f":"O343*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"L344*I344","v":0},{"$f":"I344*M344","v":0},null,null,null,null,null,null,null,{"$f":"N344","v":0},0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L343:L361)","v":0},{"$f":"SUM(M343:M361)","v":0},{"$f":"SUM(N343:N361)","v":0},{"$f":"SUM(O343:O361)","v":0},null,null,null,null,null,null,null,null,{"$f":"N362*FactorOneYear","v":0}]

{"sheet":"ProgramManag","index":27,"n_rows":135,"n_cols":24,"rows_kept":135,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA"]
["Personnel",{"$f":"L38","v":0},{"$f":"M38","v":0}]
["Communications",{"$f":"I63","v":0},{"$f":"J63","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"I83","v":0},{"$f":"J83","v":0}]
["Equipment",{"$f":"M111","v":0},{"$f":"N111","v":0}]
["Consultants",{"$f":"N135","v":0},{"$f":"O135","v":0}]
["TOTAL",{"$f":"SUM(B8:B12)","v":0},{"$f":"SUM(C8:C12)","v":0}]
[{"$f":"\"TOTAL per \"&AdminLevel5","v":"TOTAL per "},{"$f":"Res_PerAdminLevel!G6","v":0},{"$f":"Res_PerAdminLevel!H6","v":0}]
["PERSONNEL"]
[]
["Position Description (Enter position description for all staff  involved in the VA program management)","Source of Funding","Administrative level","Type of contract","Number in this position","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(H18=\"\",0,IF(D18=\"Volunteer\",0,VLOOKUP(H18,Currencies,2,FALSE)*E18*(1/FactorOneYear)*(G18+F18)))","v":0},{"$f":"IF(H18=\"\",0,VLOOKUP(H18,Currencies,2,FALSE)*E18*(1/FactorOneYear)*(G18+F18))","v":0},{"$f":"IF(I18=\"\",0,J18*I18)","v":0},{"$f":"IF(I18=\"\",0,K18*I18)","v":0},null,null,null,null,{"$f":"E18*I18","v":0},null,null,null,null,{"$f":"L18*FactorOneYear","v":0},{"$f":"M18*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,{"$f":"IF(I19=\"\",0,J19*I19)","v":0},{"$f":"IF(I19=\"\",0,K19*I19)","v":0},null,null,null,null,{"$f":"E19*I19","v":0},null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,0,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J18:J37)","v":0},{"$f":"SUM(K18:K37)","v":0},{"$f":"SUM(L18:L37)","v":0},{"$f":"SUM(M18:M37)","v":0}]
[]
["COMMUNICATIONS"]
[]
["Item Description","Source of funding","Administrative level",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(OR(E43=\"\",E43=\"SELECT\"),0,VLOOKUP(E43,Currencies,2,FALSE)*D43)","v":0},{"$f":"G43","v":0},{"$f":"F43*G43","v":0},{"$f":"F43*H43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I43*FactorOneYear","v":0},{"$f":"J43*FactorOneYear","v":0}]
[null,null,null,null,null,null,0,{"$f":"G44","v":0},{"$f":"F44*G44","v":0},{"$f":"F44*H44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"TOTAL",{"$f":"SUM(G43:G62)","v":0},{"$f":"SUM(H43:H62)","v":0},{"$f":"SUM(I43:I62)","v":0},{"$f":"SUM(J43:J62)","v":0}]
[]
["SUPPLIES, UTILITIES, TRANSPORT & OTHER RECURRENT COST"]
[]
["Item Description","Source of Funding","Administrative level",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(OR(E68=\"\",E68=\"SELECT\"),0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},{"$f":"G68","v":0},{"$f":"F68*G68","v":0},{"$f":"F68*H68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"I68*FactorOneYear","v":0},{"$f":"J68*FactorOneYear","v":0}]
[null,null,null,null,null,null,0,0,{"$f":"F69*G69","v":0},{"$f":"F69*H69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,"TOTAL",{"$f":"SUM(G68:G82)","v":0},{"$f":"SUM(H68:H82)","v":0},{"$f":"SUM(I68:I82)","v":0},{"$f":"SUM(J68:J82)","v":0}]
[]
["EQUIPMENT"]
[]
["Item Description","Source of Funding","Administrative level","Quantity","Replacement value","Currency","Adquisition Year","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F88=\"\",F88=\"SELECT\"),0,IF(G88=year_costing,VLOOKUP(F88,Currencies,2,FALSE)*E88*D88,0))","v":0},{"$f":"IF(OR(I88=0,F88=0),0,(VLOOKUP(F88,Currencies,2,FALSE)*E88*D88)*(disccount_rate/(1-POWER((1+disccount_rate),-I88)))/FactorOneYear)","v":0},{"$f":"IF(OR(K88=\"\",H88=\"\"),0,K88*H88)","v":0},{"$f":"H88*L88","v":0},null,null,null,null,null,null,null,null,{"$f":"M88","v":0},{"$f":"N88*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF(OR(K89=\"\",H89=\"\"),0,K89*H89)","v":0},{"$f":"H89*L89","v":0},null,null,null,null,null,null,null,null,{"$f":"M89","v":0},0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K88:K110)","v":0},{"$f":"SUM(L88:L110)","v":0},{"$f":"SUM(M88:M110)","v":0},{"$f":"SUM(N88:N110)","v":0}]
[]
["CONSULTANTS"]
[]
["Consultancy description","Source of Funding","Administrative level","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(G116=\"\",G116=\"SELECT\"),0,IF(H116=year_costing,VLOOKUP(G116,Currencies,2,FALSE)*(D116+E116+F116),0))","v":0},{"$f":"IF(OR(H116=0,J116=0,J116=\"\",H116=\"\"),0,(VLOOKUP(G116,Currencies,2,FALSE)*(D116+E116+F116))*(disccount_rate/(1-POWER((1+disccount_rate),-J116)))/FactorOneYear)","v":0},{"$f":"L116*I116","v":0},{"$f":"I116*M116","v":0},null,null,null,null,null,null,null,{"$f":"N116","v":0},{"$f":"O116*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"L117*I117","v":0},{"$f":"I117*M117","v":0},null,null,null,null,null,null,null,{"$f":"N117","v":0},0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L116:L134)","v":0},{"$f":"SUM(M116:M134)","v":0},{"$f":"SUM(N116:N134)","v":0},{"$f":"SUM(O116:O134)","v":0}]

{"sheet":"ResultsTableOverall","index":28,"n_rows":138,"n_cols":11,"rows_kept":138,"cut":false,"hidden":false,"merged":[[22,1,22,5],[10,4,15,4]]}
[0]
[]
[]
[]
[]
[]
[]
[null,"Total cost per major activity"]
[]
[null,null,{"$f":"IF(NumberMonthCosting=12,IF($K$10=\"SELECT\",\"Total Financial Cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total Financial Cost in \"&year_costing&\" (\"&$K$10&\")\"),IF($K$10=\"SELECT\",\"Total Financial Cost in \"&NumberMonthCosting&\" months in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total Financial Cost in \"&NumberMonthCosting&\" months in \"&year_costing&\" (\"&$K$10&\")\"))","v":"Total Financial Cost in  months in  ()"},{"$f":"IF(NumberMonthCosting=12,IF($K$10=\"SELECT\",\"Total Economic Cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total Economic Cost in \"&year_costing&\" (\"&$K$10&\")\"),IF($K$10=\"SELECT\",\"Total Economic Cost in \"&NumberMonthCosting&\" months in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total Economic Cost in \"&NumberMonthCosting&\" months in \"&year_costing&\" (\"&$K$10&\")\"))","v":"Total Economic Cost in  months in  ()"},null,{"$f":"IF(NumberMonthCosting=12,\"Total number of VAs in \"&year_costing,\"Total number of VAs in \"&NumberMonthCosting&\" months in \"&year_costing)","v":"Total number of VAs in  months in "},{"$f":"\"Number of \"&AdminLevel5&\" included\"","v":"Number of  included"},null,null,"CHOOSE THE CURRENCY OF THE RESULTS","SELECT"]
[null,"Start Up activities",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!J3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!K3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},null,{"$f":"NumberVA","v":0},{"$f":"NumberAdminLev5","v":0}]
[null,"Governance activities",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!J4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!K4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0}]
[null,"Recurrent training & workshops",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!J5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!K5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0}]
[null,"Program Management",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!J6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!K6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0}]
[null,"Supervision",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!J7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!K7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0}]
[null,"VA delivery & Analysis",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!J8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!K8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0}]
[null,"TOTAL",{"$f":"SUM(C11:C16)","v":0},{"$f":"SUM(D11:D16)","v":0}]
[]
[null,{"$f":"\"Cost per VA in \"&year_costing&\" (\"&CurrencyResults&\")\"","v":"Cost per VA in  (SELECT)"},{"$f":"IF(NumberVA=0,0,C17/NumberVA)","v":0},{"$f":"IF(NumberVA=0,0,D17/NumberVA)","v":0}]
[]
[]
[null,"Total cost per input"]
[]
[null,"Input",{"$f":"IF(NumberMonthCosting=12,IF($K$10=\"SELECT\",\"Total Financial Cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total Financial Cost in \"&year_costing&\" (\"&$K$10&\")\"),IF($K$10=\"SELECT\",\"Total Financial Cost in \"&NumberMonthCosting&\" months in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total Financial Cost in \"&NumberMonthCosting&\" months in \"&year_costing&\" (\"&$K$10&\")\"))","v":"Total Financial Cost in  months in  ()"},"% of financial costs",{"$f":"IF(NumberMonthCosting=12,IF($K$10=\"SELECT\",\"Total Economic Cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total Economic Cost in \"&year_costing&\" (\"&$K$10&\")\"),IF($K$10=\"SELECT\",\"Total Economic Cost in \"&NumberMonthCosting&\" months in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total Economic Cost in \"&NumberMonthCosting&\" months in \"&year_costing&\" (\"&$K$10&\")\"))","v":"Total Economic Cost in  months in  ()"},"% of economic costs"]
[null,"Start-up costs"]
[null,"Trainings, workshops & meetings",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\",$C$42=0),\"\",C26/$C$42)","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\",$E$42=0),\"\",E26/$E$42)","v":""}]
[null,"Other start up",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\",$C$42=0),\"\",C27/$C$42)","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Total start-up costs",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\",$C$42=0),\"\",C28/$C$42)","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Recurrent costs"]
[null,"Workshops, meetings, trainings and supervision visits",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\",$C$42=0),\"\",C30/$C$42)","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Personnel",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},"",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Communications",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},"",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Maintenance",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},"",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Supplies & other recurrent",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},"",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Total recurrent costs",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},"",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Capital costs"]
[null,"Buildings",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\",$C$42=0),\"\",C37/$C$42)","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Equipment",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},"",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Vehicles",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},"",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Consultants",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},"",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Total capital costs",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},"",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[null,"Total Annual Costs",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!H19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},"",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",Res_PerDonor!J19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},""]
[]
[]
[null,"Total cost estimated in the sample",null,null,null,"Total cost estimated in the sample for 12 months"]
[]
[null,null,{"$f":"C10","v":"Total Financial Cost in  months in  ()"},{"$f":"D10","v":"Total Economic Cost in  months in  ()"},null,{"$f":"\"Total Financial cost 12 months (\"&K10&\")\"","v":"Total Financial cost 12 months (SELECT)"},{"$f":"\"Total Economic cost 12 months (\"&K10&\")\"","v":"Total Economic cost 12 months (SELECT)"}]
[null,"Start Up activities",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!B3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!C3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},null,{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,ModelCalc!D3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,ModelCalc!E3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0}]
[null,"Governance activities",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!B4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!C4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},null,{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,ModelCalc!D4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,ModelCalc!E4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0}]
[null,"Recurrent training & workshops",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!B5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!C5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},null,{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,ModelCalc!D5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,ModelCalc!E5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0}]
[null,"Program Management",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!B6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!C6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},null,{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,ModelCalc!D6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,ModelCalc!E6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0}]
[null,"Supervision",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!B7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!C7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},null,{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,ModelCalc!D7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,ModelCalc!E7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0}]
[null,"VA delivery & Analysis",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!B8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,Res_PerAdminLevel!C8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},null,{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,ModelCalc!D8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,ModelCalc!E8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0}]
[null,"TOTAL",{"$f":"SUM(C48:C53)","v":0},{"$f":"SUM(D48:D53)","v":0},null,{"$f":"SUM(F48:F53)","v":0},{"$f":"SUM(G48:G53)","v":0}]
[]
[null,{"$f":"\"Cost estimated for each \"&AdminLevel5","v":"Cost estimated for each "}]
[]
[null,{"$f":"AdminLevel5","v":0},{"$f":"C10","v":"Total Financial Cost in  months in  ()"},{"$f":"D10","v":"Total Economic Cost in  months in  ()"},{"$f":"IF(NumberMonthCosting=12,IF($K$10=\"SELECT\",\"Number of VAs in \"&year_costing&\"\",\"Number of VAs in \"&year_costing&\" (\"&$K$10&\")\"),IF($K$10=\"SELECT\",\"Number of VAs in \"&NumberMonthCosting&\" months in \"&year_costing&\"\",\"Number of VAs in \"&NumberMonthCosting&\" months in \"&year_costing&\" (\"&$K$10&\")\"))","v":"Number of VAs in  months in "},"Financial cost per VA","Economic cost per VA",null,null,"VAs per interviewer"]
[null,{"$f":"L_1110","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B59,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B59,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G13","v":0},{"$f":"IF(OR($E59=0,E59=\"\"),0,C59/$E59)","v":0},{"$f":"IF(OR($E59=0,F59=\"\"),0,D59/$E59)","v":0},null,{"$f":"IF(VLOOKUP(B59,Res_PerAdminLevel!A57:H136,8,FALSE)=0,\"\",VLOOKUP(B59,Res_PerAdminLevel!A57:H136,8,FALSE))","v":""},{"$f":"IF(I59=\"\",0,E59/I59)","v":0}]
[null,{"$f":"L_1111","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B60,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B60,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G14","v":0},{"$f":"IF(OR($E60=0,E60=\"\"),0,C60/$E60)","v":0},0,null,{"$f":"IF(VLOOKUP(B60,Res_PerAdminLevel!A58:H137,8,FALSE)=0,\"\",VLOOKUP(B60,Res_PerAdminLevel!A58:H137,8,FALSE))","v":""},{"$f":"IF(I60=\"\",0,E60/I60)","v":0}]
[null,{"$f":"L_1112","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B61,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B61,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G15","v":0},{"$f":"IF(OR($E61=0,E61=\"\"),0,C61/$E61)","v":0},0,null,{"$f":"IF(VLOOKUP(B61,Res_PerAdminLevel!A59:H138,8,FALSE)=0,\"\",VLOOKUP(B61,Res_PerAdminLevel!A59:H138,8,FALSE))","v":""},0]
[null,{"$f":"L_1113","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B62,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B62,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G16","v":0},{"$f":"IF(OR($E62=0,E62=\"\"),0,C62/$E62)","v":0},0,null,{"$f":"IF(VLOOKUP(B62,Res_PerAdminLevel!A60:H139,8,FALSE)=0,\"\",VLOOKUP(B62,Res_PerAdminLevel!A60:H139,8,FALSE))","v":""},0]
[null,{"$f":"L_1114","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B63,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B63,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G17","v":0},{"$f":"IF(OR($E63=0,E63=\"\"),0,C63/$E63)","v":0},0,null,{"$f":"IF(VLOOKUP(B63,Res_PerAdminLevel!A61:H140,8,FALSE)=0,\"\",VLOOKUP(B63,Res_PerAdminLevel!A61:H140,8,FALSE))","v":""},0]
[null,{"$f":"L_1115","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B64,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B64,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G18","v":0},{"$f":"IF(OR($E64=0,E64=\"\"),0,C64/$E64)","v":0},0,null,{"$f":"IF(VLOOKUP(B64,Res_PerAdminLevel!A62:H141,8,FALSE)=0,\"\",VLOOKUP(B64,Res_PerAdminLevel!A62:H141,8,FALSE))","v":""},0]
[null,{"$f":"L_1116","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B65,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B65,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G19","v":0},{"$f":"IF(OR($E65=0,E65=\"\"),0,C65/$E65)","v":0},0,null,{"$f":"IF(VLOOKUP(B65,Res_PerAdminLevel!A63:H142,8,FALSE)=0,\"\",VLOOKUP(B65,Res_PerAdminLevel!A63:H142,8,FALSE))","v":""},0]
[null,{"$f":"L_1117","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B66,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B66,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G20","v":0},{"$f":"IF(OR($E66=0,E66=\"\"),0,C66/$E66)","v":0},0,null,{"$f":"IF(VLOOKUP(B66,Res_PerAdminLevel!A64:H143,8,FALSE)=0,\"\",VLOOKUP(B66,Res_PerAdminLevel!A64:H143,8,FALSE))","v":""},0]
[null,{"$f":"L_1118","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B67,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B67,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G21","v":0},{"$f":"IF(OR($E67=0,E67=\"\"),0,C67/$E67)","v":0},0,null,{"$f":"IF(VLOOKUP(B67,Res_PerAdminLevel!A65:H144,8,FALSE)=0,\"\",VLOOKUP(B67,Res_PerAdminLevel!A65:H144,8,FALSE))","v":""},0]
[null,{"$f":"L_1119","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B68,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B68,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G22","v":0},{"$f":"IF(OR($E68=0,E68=\"\"),0,C68/$E68)","v":0},0,null,{"$f":"IF(VLOOKUP(B68,Res_PerAdminLevel!A66:H145,8,FALSE)=0,\"\",VLOOKUP(B68,Res_PerAdminLevel!A66:H145,8,FALSE))","v":""},0]
[null,{"$f":"L_1120","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B69,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B69,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G23","v":0},{"$f":"IF(OR($E69=0,E69=\"\"),0,C69/$E69)","v":0},0,null,{"$f":"IF(VLOOKUP(B69,Res_PerAdminLevel!A67:H146,8,FALSE)=0,\"\",VLOOKUP(B69,Res_PerAdminLevel!A67:H146,8,FALSE))","v":""},0]
[null,{"$f":"L_1121","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B70,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B70,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G24","v":0},{"$f":"IF(OR($E70=0,E70=\"\"),0,C70/$E70)","v":0},0,null,{"$f":"IF(VLOOKUP(B70,Res_PerAdminLevel!A68:H147,8,FALSE)=0,\"\",VLOOKUP(B70,Res_PerAdminLevel!A68:H147,8,FALSE))","v":""},0]
[null,{"$f":"L_1122","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B71,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B71,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G25","v":0},{"$f":"IF(OR($E71=0,E71=\"\"),0,C71/$E71)","v":0},0,null,{"$f":"IF(VLOOKUP(B71,Res_PerAdminLevel!A69:H148,8,FALSE)=0,\"\",VLOOKUP(B71,Res_PerAdminLevel!A69:H148,8,FALSE))","v":""},0]
[null,{"$f":"L_1123","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B72,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B72,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G26","v":0},{"$f":"IF(OR($E72=0,E72=\"\"),0,C72/$E72)","v":0},0,null,{"$f":"IF(VLOOKUP(B72,Res_PerAdminLevel!A70:H149,8,FALSE)=0,\"\",VLOOKUP(B72,Res_PerAdminLevel!A70:H149,8,FALSE))","v":""},0]
[null,{"$f":"L_1124","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B73,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B73,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G27","v":0},{"$f":"IF(OR($E73=0,E73=\"\"),0,C73/$E73)","v":0},0,null,{"$f":"IF(VLOOKUP(B73,Res_PerAdminLevel!A71:H150,8,FALSE)=0,\"\",VLOOKUP(B73,Res_PerAdminLevel!A71:H150,8,FALSE))","v":""},0]
[null,{"$f":"L_1125","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B74,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B74,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G28","v":0},{"$f":"IF(OR($E74=0,E74=\"\"),0,C74/$E74)","v":0},0,null,{"$f":"IF(VLOOKUP(B74,Res_PerAdminLevel!A72:H151,8,FALSE)=0,\"\",VLOOKUP(B74,Res_PerAdminLevel!A72:H151,8,FALSE))","v":""},0]
[null,{"$f":"L_1126","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B75,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B75,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G29","v":0},{"$f":"IF(OR($E75=0,E75=\"\"),0,C75/$E75)","v":0},0,null,{"$f":"IF(VLOOKUP(B75,Res_PerAdminLevel!A73:H152,8,FALSE)=0,\"\",VLOOKUP(B75,Res_PerAdminLevel!A73:H152,8,FALSE))","v":""},0]
[null,{"$f":"L_1127","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B76,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B76,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G30","v":0},{"$f":"IF(OR($E76=0,E76=\"\"),0,C76/$E76)","v":0},0,null,{"$f":"IF(VLOOKUP(B76,Res_PerAdminLevel!A74:H153,8,FALSE)=0,\"\",VLOOKUP(B76,Res_PerAdminLevel!A74:H153,8,FALSE))","v":""},0]
[null,{"$f":"L_1128","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B77,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B77,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G31","v":0},{"$f":"IF(OR($E77=0,E77=\"\"),0,C77/$E77)","v":0},0,null,{"$f":"IF(VLOOKUP(B77,Res_PerAdminLevel!A75:H154,8,FALSE)=0,\"\",VLOOKUP(B77,Res_PerAdminLevel!A75:H154,8,FALSE))","v":""},0]
[null,{"$f":"L_1129","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B78,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B78,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G32","v":0},{"$f":"IF(OR($E78=0,E78=\"\"),0,C78/$E78)","v":0},0,null,{"$f":"IF(VLOOKUP(B78,Res_PerAdminLevel!A76:H155,8,FALSE)=0,\"\",VLOOKUP(B78,Res_PerAdminLevel!A76:H155,8,FALSE))","v":""},0]
[null,{"$f":"L_1210","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B79,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B79,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G33","v":0},{"$f":"IF(OR($E79=0,E79=\"\"),0,C79/$E79)","v":0},0,null,{"$f":"IF(VLOOKUP(B79,Res_PerAdminLevel!A77:H156,8,FALSE)=0,\"\",VLOOKUP(B79,Res_PerAdminLevel!A77:H156,8,FALSE))","v":""},0]
[null,{"$f":"L_1211","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B80,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B80,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G34","v":0},{"$f":"IF(OR($E80=0,E80=\"\"),0,C80/$E80)","v":0},0,null,{"$f":"IF(VLOOKUP(B80,Res_PerAdminLevel!A78:H157,8,FALSE)=0,\"\",VLOOKUP(B80,Res_PerAdminLevel!A78:H157,8,FALSE))","v":""},0]
[null,{"$f":"L_1212","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B81,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B81,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G35","v":0},{"$f":"IF(OR($E81=0,E81=\"\"),0,C81/$E81)","v":0},0,null,{"$f":"IF(VLOOKUP(B81,Res_PerAdminLevel!A79:H158,8,FALSE)=0,\"\",VLOOKUP(B81,Res_PerAdminLevel!A79:H158,8,FALSE))","v":""},0]
[null,{"$f":"L_1213","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B82,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B82,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G36","v":0},{"$f":"IF(OR($E82=0,E82=\"\"),0,C82/$E82)","v":0},0,null,{"$f":"IF(VLOOKUP(B82,Res_PerAdminLevel!A80:H159,8,FALSE)=0,\"\",VLOOKUP(B82,Res_PerAdminLevel!A80:H159,8,FALSE))","v":""},0]
[null,{"$f":"L_1214","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B83,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B83,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G37","v":0},{"$f":"IF(OR($E83=0,E83=\"\"),0,C83/$E83)","v":0},0,null,{"$f":"IF(VLOOKUP(B83,Res_PerAdminLevel!A81:H160,8,FALSE)=0,\"\",VLOOKUP(B83,Res_PerAdminLevel!A81:H160,8,FALSE))","v":""},0]
[null,{"$f":"L_1215","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B84,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B84,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G38","v":0},{"$f":"IF(OR($E84=0,E84=\"\"),0,C84/$E84)","v":0},0,null,{"$f":"IF(VLOOKUP(B84,Res_PerAdminLevel!A82:H161,8,FALSE)=0,\"\",VLOOKUP(B84,Res_PerAdminLevel!A82:H161,8,FALSE))","v":""},0]
[null,{"$f":"L_1216","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B85,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B85,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G39","v":0},{"$f":"IF(OR($E85=0,E85=\"\"),0,C85/$E85)","v":0},0,null,{"$f":"IF(VLOOKUP(B85,Res_PerAdminLevel!A83:H162,8,FALSE)=0,\"\",VLOOKUP(B85,Res_PerAdminLevel!A83:H162,8,FALSE))","v":""},0]
[null,{"$f":"L_1217","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B86,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B86,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G40","v":0},{"$f":"IF(OR($E86=0,E86=\"\"),0,C86/$E86)","v":0},0,null,{"$f":"IF(VLOOKUP(B86,Res_PerAdminLevel!A84:H163,8,FALSE)=0,\"\",VLOOKUP(B86,Res_PerAdminLevel!A84:H163,8,FALSE))","v":""},0]
[null,{"$f":"L_1218","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B87,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B87,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G41","v":0},{"$f":"IF(OR($E87=0,E87=\"\"),0,C87/$E87)","v":0},0,null,{"$f":"IF(VLOOKUP(B87,Res_PerAdminLevel!A85:H164,8,FALSE)=0,\"\",VLOOKUP(B87,Res_PerAdminLevel!A85:H164,8,FALSE))","v":""},0]
[null,{"$f":"L_1219","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B88,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B88,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G42","v":0},{"$f":"IF(OR($E88=0,E88=\"\"),0,C88/$E88)","v":0},0,null,{"$f":"IF(VLOOKUP(B88,Res_PerAdminLevel!A86:H165,8,FALSE)=0,\"\",VLOOKUP(B88,Res_PerAdminLevel!A86:H165,8,FALSE))","v":""},0]
[null,{"$f":"L_1220","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B89,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B89,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G43","v":0},{"$f":"IF(OR($E89=0,E89=\"\"),0,C89/$E89)","v":0},0,null,{"$f":"IF(VLOOKUP(B89,Res_PerAdminLevel!A87:H166,8,FALSE)=0,\"\",VLOOKUP(B89,Res_PerAdminLevel!A87:H166,8,FALSE))","v":""},0]
[null,{"$f":"L_1221","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B90,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B90,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G44","v":0},{"$f":"IF(OR($E90=0,E90=\"\"),0,C90/$E90)","v":0},0,null,{"$f":"IF(VLOOKUP(B90,Res_PerAdminLevel!A88:H167,8,FALSE)=0,\"\",VLOOKUP(B90,Res_PerAdminLevel!A88:H167,8,FALSE))","v":""},0]
[null,{"$f":"L_1222","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B91,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B91,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G45","v":0},{"$f":"IF(OR($E91=0,E91=\"\"),0,C91/$E91)","v":0},0,null,{"$f":"IF(VLOOKUP(B91,Res_PerAdminLevel!A89:H168,8,FALSE)=0,\"\",VLOOKUP(B91,Res_PerAdminLevel!A89:H168,8,FALSE))","v":""},0]
[null,{"$f":"L_1223","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B92,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B92,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G46","v":0},{"$f":"IF(OR($E92=0,E92=\"\"),0,C92/$E92)","v":0},0,null,{"$f":"IF(VLOOKUP(B92,Res_PerAdminLevel!A90:H169,8,FALSE)=0,\"\",VLOOKUP(B92,Res_PerAdminLevel!A90:H169,8,FALSE))","v":""},0]
[null,{"$f":"L_1224","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B93,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B93,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G47","v":0},{"$f":"IF(OR($E93=0,E93=\"\"),0,C93/$E93)","v":0},0,null,{"$f":"IF(VLOOKUP(B93,Res_PerAdminLevel!A91:H170,8,FALSE)=0,\"\",VLOOKUP(B93,Res_PerAdminLevel!A91:H170,8,FALSE))","v":""},0]
[null,{"$f":"L_1225","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B94,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B94,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G48","v":0},{"$f":"IF(OR($E94=0,E94=\"\"),0,C94/$E94)","v":0},0,null,{"$f":"IF(VLOOKUP(B94,Res_PerAdminLevel!A92:H171,8,FALSE)=0,\"\",VLOOKUP(B94,Res_PerAdminLevel!A92:H171,8,FALSE))","v":""},0]
[null,{"$f":"L_1226","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B95,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B95,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G49","v":0},{"$f":"IF(OR($E95=0,E95=\"\"),0,C95/$E95)","v":0},0,null,{"$f":"IF(VLOOKUP(B95,Res_PerAdminLevel!A93:H172,8,FALSE)=0,\"\",VLOOKUP(B95,Res_PerAdminLevel!A93:H172,8,FALSE))","v":""},0]
[null,{"$f":"L_1227","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B96,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B96,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G50","v":0},{"$f":"IF(OR($E96=0,E96=\"\"),0,C96/$E96)","v":0},0,null,{"$f":"IF(VLOOKUP(B96,Res_PerAdminLevel!A94:H173,8,FALSE)=0,\"\",VLOOKUP(B96,Res_PerAdminLevel!A94:H173,8,FALSE))","v":""},0]
[null,{"$f":"L_1228","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B97,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B97,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G51","v":0},{"$f":"IF(OR($E97=0,E97=\"\"),0,C97/$E97)","v":0},0,null,{"$f":"IF(VLOOKUP(B97,Res_PerAdminLevel!A95:H174,8,FALSE)=0,\"\",VLOOKUP(B97,Res_PerAdminLevel!A95:H174,8,FALSE))","v":""},0]
[null,{"$f":"L_1229","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B98,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B98,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G52","v":0},{"$f":"IF(OR($E98=0,E98=\"\"),0,C98/$E98)","v":0},0,null,{"$f":"IF(VLOOKUP(B98,Res_PerAdminLevel!A96:H175,8,FALSE)=0,\"\",VLOOKUP(B98,Res_PerAdminLevel!A96:H175,8,FALSE))","v":""},0]
[null,{"$f":"L_2110","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B99,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B99,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G53","v":0},{"$f":"IF(OR($E99=0,E99=\"\"),0,C99/$E99)","v":0},0,null,{"$f":"IF(VLOOKUP(B99,Res_PerAdminLevel!A97:H176,8,FALSE)=0,\"\",VLOOKUP(B99,Res_PerAdminLevel!A97:H176,8,FALSE))","v":""},0]
[null,{"$f":"L_2111","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B100,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B100,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G54","v":0},{"$f":"IF(OR($E100=0,E100=\"\"),0,C100/$E100)","v":0},0,null,{"$f":"IF(VLOOKUP(B100,Res_PerAdminLevel!A98:H177,8,FALSE)=0,\"\",VLOOKUP(B100,Res_PerAdminLevel!A98:H177,8,FALSE))","v":""},0]
[null,{"$f":"L_2112","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B101,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B101,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G55","v":0},{"$f":"IF(OR($E101=0,E101=\"\"),0,C101/$E101)","v":0},0,null,{"$f":"IF(VLOOKUP(B101,Res_PerAdminLevel!A99:H178,8,FALSE)=0,\"\",VLOOKUP(B101,Res_PerAdminLevel!A99:H178,8,FALSE))","v":""},0]
[null,{"$f":"L_2113","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B102,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B102,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G56","v":0},{"$f":"IF(OR($E102=0,E102=\"\"),0,C102/$E102)","v":0},0,null,{"$f":"IF(VLOOKUP(B102,Res_PerAdminLevel!A100:H179,8,FALSE)=0,\"\",VLOOKUP(B102,Res_PerAdminLevel!A100:H179,8,FALSE))","v":""},0]
[null,{"$f":"L_2114","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B103,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B103,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G57","v":0},{"$f":"IF(OR($E103=0,E103=\"\"),0,C103/$E103)","v":0},0,null,{"$f":"IF(VLOOKUP(B103,Res_PerAdminLevel!A101:H180,8,FALSE)=0,\"\",VLOOKUP(B103,Res_PerAdminLevel!A101:H180,8,FALSE))","v":""},0]
[null,{"$f":"L_2115","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B104,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B104,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G58","v":0},{"$f":"IF(OR($E104=0,E104=\"\"),0,C104/$E104)","v":0},0,null,{"$f":"IF(VLOOKUP(B104,Res_PerAdminLevel!A102:H181,8,FALSE)=0,\"\",VLOOKUP(B104,Res_PerAdminLevel!A102:H181,8,FALSE))","v":""},0]
[null,{"$f":"L_2116","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B105,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B105,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G59","v":0},{"$f":"IF(OR($E105=0,E105=\"\"),0,C105/$E105)","v":0},0,null,{"$f":"IF(VLOOKUP(B105,Res_PerAdminLevel!A103:H182,8,FALSE)=0,\"\",VLOOKUP(B105,Res_PerAdminLevel!A103:H182,8,FALSE))","v":""},0]
[null,{"$f":"L_2117","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B106,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B106,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G60","v":0},{"$f":"IF(OR($E106=0,E106=\"\"),0,C106/$E106)","v":0},0,null,{"$f":"IF(VLOOKUP(B106,Res_PerAdminLevel!A104:H183,8,FALSE)=0,\"\",VLOOKUP(B106,Res_PerAdminLevel!A104:H183,8,FALSE))","v":""},0]
[null,{"$f":"L_2118","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B107,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B107,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G61","v":0},{"$f":"IF(OR($E107=0,E107=\"\"),0,C107/$E107)","v":0},0,null,{"$f":"IF(VLOOKUP(B107,Res_PerAdminLevel!A105:H184,8,FALSE)=0,\"\",VLOOKUP(B107,Res_PerAdminLevel!A105:H184,8,FALSE))","v":""},0]
[null,{"$f":"L_2119","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B108,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B108,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G62","v":0},{"$f":"IF(OR($E108=0,E108=\"\"),0,C108/$E108)","v":0},0,null,{"$f":"IF(VLOOKUP(B108,Res_PerAdminLevel!A106:H185,8,FALSE)=0,\"\",VLOOKUP(B108,Res_PerAdminLevel!A106:H185,8,FALSE))","v":""},0]
[null,{"$f":"L_2120","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B109,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B109,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G63","v":0},{"$f":"IF(OR($E109=0,E109=\"\"),0,C109/$E109)","v":0},0,null,{"$f":"IF(VLOOKUP(B109,Res_PerAdminLevel!A107:H186,8,FALSE)=0,\"\",VLOOKUP(B109,Res_PerAdminLevel!A107:H186,8,FALSE))","v":""},0]
[null,{"$f":"L_2121","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B110,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B110,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G64","v":0},{"$f":"IF(OR($E110=0,E110=\"\"),0,C110/$E110)","v":0},0,null,{"$f":"IF(VLOOKUP(B110,Res_PerAdminLevel!A108:H187,8,FALSE)=0,\"\",VLOOKUP(B110,Res_PerAdminLevel!A108:H187,8,FALSE))","v":""},0]
[null,{"$f":"L_2122","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B111,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B111,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G65","v":0},{"$f":"IF(OR($E111=0,E111=\"\"),0,C111/$E111)","v":0},0,null,{"$f":"IF(VLOOKUP(B111,Res_PerAdminLevel!A109:H188,8,FALSE)=0,\"\",VLOOKUP(B111,Res_PerAdminLevel!A109:H188,8,FALSE))","v":""},0]
[null,{"$f":"L_2123","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B112,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B112,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G66","v":0},{"$f":"IF(OR($E112=0,E112=\"\"),0,C112/$E112)","v":0},0,null,{"$f":"IF(VLOOKUP(B112,Res_PerAdminLevel!A110:H189,8,FALSE)=0,\"\",VLOOKUP(B112,Res_PerAdminLevel!A110:H189,8,FALSE))","v":""},0]
[null,{"$f":"L_2124","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B113,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B113,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G67","v":0},{"$f":"IF(OR($E113=0,E113=\"\"),0,C113/$E113)","v":0},0,null,{"$f":"IF(VLOOKUP(B113,Res_PerAdminLevel!A111:H190,8,FALSE)=0,\"\",VLOOKUP(B113,Res_PerAdminLevel!A111:H190,8,FALSE))","v":""},0]
[null,{"$f":"L_2125","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B114,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B114,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G68","v":0},{"$f":"IF(OR($E114=0,E114=\"\"),0,C114/$E114)","v":0},0,null,{"$f":"IF(VLOOKUP(B114,Res_PerAdminLevel!A112:H191,8,FALSE)=0,\"\",VLOOKUP(B114,Res_PerAdminLevel!A112:H191,8,FALSE))","v":""},0]
[null,{"$f":"L_2126","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B115,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B115,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G69","v":0},{"$f":"IF(OR($E115=0,E115=\"\"),0,C115/$E115)","v":0},0,null,{"$f":"IF(VLOOKUP(B115,Res_PerAdminLevel!A113:H192,8,FALSE)=0,\"\",VLOOKUP(B115,Res_PerAdminLevel!A113:H192,8,FALSE))","v":""},0]
[null,{"$f":"L_2127","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B116,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B116,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G70","v":0},{"$f":"IF(OR($E116=0,E116=\"\"),0,C116/$E116)","v":0},0,null,{"$f":"IF(VLOOKUP(B116,Res_PerAdminLevel!A114:H193,8,FALSE)=0,\"\",VLOOKUP(B116,Res_PerAdminLevel!A114:H193,8,FALSE))","v":""},0]
[null,{"$f":"L_2128","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B117,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B117,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G71","v":0},{"$f":"IF(OR($E117=0,E117=\"\"),0,C117/$E117)","v":0},0,null,{"$f":"IF(VLOOKUP(B117,Res_PerAdminLevel!A115:H194,8,FALSE)=0,\"\",VLOOKUP(B117,Res_PerAdminLevel!A115:H194,8,FALSE))","v":""},0]
[null,{"$f":"L_2129","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B118,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B118,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G72","v":0},{"$f":"IF(OR($E118=0,E118=\"\"),0,C118/$E118)","v":0},0,null,{"$f":"IF(VLOOKUP(B118,Res_PerAdminLevel!A116:H195,8,FALSE)=0,\"\",VLOOKUP(B118,Res_PerAdminLevel!A116:H195,8,FALSE))","v":""},0]
[null,{"$f":"L_2210","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B119,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B119,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G73","v":0},{"$f":"IF(OR($E119=0,E119=\"\"),0,C119/$E119)","v":0},0,null,{"$f":"IF(VLOOKUP(B119,Res_PerAdminLevel!A117:H196,8,FALSE)=0,\"\",VLOOKUP(B119,Res_PerAdminLevel!A117:H196,8,FALSE))","v":""},0]
[null,{"$f":"L_2211","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B120,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B120,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G74","v":0},{"$f":"IF(OR($E120=0,E120=\"\"),0,C120/$E120)","v":0},0,null,{"$f":"IF(VLOOKUP(B120,Res_PerAdminLevel!A118:H197,8,FALSE)=0,\"\",VLOOKUP(B120,Res_PerAdminLevel!A118:H197,8,FALSE))","v":""},0]
[null,{"$f":"L_2212","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B121,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B121,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G75","v":0},{"$f":"IF(OR($E121=0,E121=\"\"),0,C121/$E121)","v":0},0,null,{"$f":"IF(VLOOKUP(B121,Res_PerAdminLevel!A119:H198,8,FALSE)=0,\"\",VLOOKUP(B121,Res_PerAdminLevel!A119:H198,8,FALSE))","v":""},0]
[null,{"$f":"L_2213","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B122,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B122,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G76","v":0},{"$f":"IF(OR($E122=0,E122=\"\"),0,C122/$E122)","v":0},0,null,{"$f":"IF(VLOOKUP(B122,Res_PerAdminLevel!A120:H199,8,FALSE)=0,\"\",VLOOKUP(B122,Res_PerAdminLevel!A120:H199,8,FALSE))","v":""},0]
[null,{"$f":"L_2214","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B123,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B123,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G77","v":0},{"$f":"IF(OR($E123=0,E123=\"\"),0,C123/$E123)","v":0},0,null,{"$f":"IF(VLOOKUP(B123,Res_PerAdminLevel!A121:H200,8,FALSE)=0,\"\",VLOOKUP(B123,Res_PerAdminLevel!A121:H200,8,FALSE))","v":""},0]
[null,{"$f":"L_2215","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B124,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B124,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G78","v":0},{"$f":"IF(OR($E124=0,E124=\"\"),0,C124/$E124)","v":0},0,null,{"$f":"IF(VLOOKUP(B124,Res_PerAdminLevel!A122:H201,8,FALSE)=0,\"\",VLOOKUP(B124,Res_PerAdminLevel!A122:H201,8,FALSE))","v":""},{"$f":"IF(I124=\"\",0,E124/I124)","v":0}]
[null,{"$f":"L_2216","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B125,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B125,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G79","v":0},{"$f":"IF(OR($E125=0,E125=\"\"),0,C125/$E125)","v":0},0,null,{"$f":"IF(VLOOKUP(B125,Res_PerAdminLevel!A123:H202,8,FALSE)=0,\"\",VLOOKUP(B125,Res_PerAdminLevel!A123:H202,8,FALSE))","v":""},0]
[null,{"$f":"L_2217","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B126,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B126,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G80","v":0},{"$f":"IF(OR($E126=0,E126=\"\"),0,C126/$E126)","v":0},0,null,{"$f":"IF(VLOOKUP(B126,Res_PerAdminLevel!A124:H203,8,FALSE)=0,\"\",VLOOKUP(B126,Res_PerAdminLevel!A124:H203,8,FALSE))","v":""},0]
[null,{"$f":"L_2218","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B127,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B127,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G81","v":0},{"$f":"IF(OR($E127=0,E127=\"\"),0,C127/$E127)","v":0},0,null,{"$f":"IF(VLOOKUP(B127,Res_PerAdminLevel!A125:H204,8,FALSE)=0,\"\",VLOOKUP(B127,Res_PerAdminLevel!A125:H204,8,FALSE))","v":""},0]
[null,{"$f":"L_2219","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B128,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B128,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G82","v":0},{"$f":"IF(OR($E128=0,E128=\"\"),0,C128/$E128)","v":0},0,null,{"$f":"IF(VLOOKUP(B128,Res_PerAdminLevel!A126:H205,8,FALSE)=0,\"\",VLOOKUP(B128,Res_PerAdminLevel!A126:H205,8,FALSE))","v":""},0]
[null,{"$f":"L_2220","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B129,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B129,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G83","v":0},{"$f":"IF(OR($E129=0,E129=\"\"),0,C129/$E129)","v":0},0,null,{"$f":"IF(VLOOKUP(B129,Res_PerAdminLevel!A127:H206,8,FALSE)=0,\"\",VLOOKUP(B129,Res_PerAdminLevel!A127:H206,8,FALSE))","v":""},0]
[null,{"$f":"L_2221","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B130,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B130,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G84","v":0},{"$f":"IF(OR($E130=0,E130=\"\"),0,C130/$E130)","v":0},0,null,{"$f":"IF(VLOOKUP(B130,Res_PerAdminLevel!A128:H207,8,FALSE)=0,\"\",VLOOKUP(B130,Res_PerAdminLevel!A128:H207,8,FALSE))","v":""},0]
[null,{"$f":"L_2222","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B131,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B131,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G85","v":0},{"$f":"IF(OR($E131=0,E131=\"\"),0,C131/$E131)","v":0},0,null,{"$f":"IF(VLOOKUP(B131,Res_PerAdminLevel!A129:H208,8,FALSE)=0,\"\",VLOOKUP(B131,Res_PerAdminLevel!A129:H208,8,FALSE))","v":""},0]
[null,{"$f":"L_2223","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B132,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B132,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G86","v":0},{"$f":"IF(OR($E132=0,E132=\"\"),0,C132/$E132)","v":0},0,null,{"$f":"IF(VLOOKUP(B132,Res_PerAdminLevel!A130:H209,8,FALSE)=0,\"\",VLOOKUP(B132,Res_PerAdminLevel!A130:H209,8,FALSE))","v":""},0]
[null,{"$f":"L_2224","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B133,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B133,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G87","v":0},{"$f":"IF(OR($E133=0,E133=\"\"),0,C133/$E133)","v":0},0,null,{"$f":"IF(VLOOKUP(B133,Res_PerAdminLevel!A131:H210,8,FALSE)=0,\"\",VLOOKUP(B133,Res_PerAdminLevel!A131:H210,8,FALSE))","v":""},0]
[null,{"$f":"L_2225","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B134,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B134,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G88","v":0},{"$f":"IF(OR($E134=0,E134=\"\"),0,C134/$E134)","v":0},0,null,{"$f":"IF(VLOOKUP(B134,Res_PerAdminLevel!A132:H211,8,FALSE)=0,\"\",VLOOKUP(B134,Res_PerAdminLevel!A132:H211,8,FALSE))","v":""},0]
[null,{"$f":"L_2226","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B135,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B135,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G89","v":0},{"$f":"IF(OR($E135=0,E135=\"\"),0,C135/$E135)","v":0},0,null,{"$f":"IF(VLOOKUP(B135,Res_PerAdminLevel!A133:H212,8,FALSE)=0,\"\",VLOOKUP(B135,Res_PerAdminLevel!A133:H212,8,FALSE))","v":""},0]
[null,{"$f":"L_2227","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B136,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B136,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G90","v":0},{"$f":"IF(OR($E136=0,E136=\"\"),0,C136/$E136)","v":0},0,null,{"$f":"IF(VLOOKUP(B136,Res_PerAdminLevel!A134:H213,8,FALSE)=0,\"\",VLOOKUP(B136,Res_PerAdminLevel!A134:H213,8,FALSE))","v":""},0]
[null,{"$f":"L_2228","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B137,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B137,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G91","v":0},{"$f":"IF(OR($E137=0,E137=\"\"),0,C137/$E137)","v":0},0,null,{"$f":"IF(VLOOKUP(B137,Res_PerAdminLevel!A135:H214,8,FALSE)=0,\"\",VLOOKUP(B137,Res_PerAdminLevel!A135:H214,8,FALSE))","v":""},0]
[null,{"$f":"L_2229","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B138,ResPerAdmLev5,6,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,VLOOKUP(B138,ResPerAdmLev5,7,FALSE)/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"Sampling!G92","v":0},{"$f":"IF(OR($E138=0,E138=\"\"),0,C138/$E138)","v":0},0,null,{"$f":"IF(VLOOKUP(B138,Res_PerAdminLevel!A136:H215,8,FALSE)=0,\"\",VLOOKUP(B138,Res_PerAdminLevel!A136:H215,8,FALSE))","v":""},0]

{"sheet":"ResultsTableDonor","index":29,"n_rows":28,"n_cols":14,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[0]
[]
[]
[]
[]
[]
[]
[null,"COST PER FUNDING SOURCE"]
[]
[null,{"$f":"\"Financial Cost in \"&year_costing&\" (\"&CurrencyResults&\")\"","v":"Financial Cost in  (SELECT)"},{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined","TOTAL"]
[null,"Start Up activities",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!B3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!C3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!D3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!E3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!F3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!G3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!H3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!I3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!J3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!K3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!L3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"SUM(C11:M11)","v":0}]
[null,"Governance activities",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!B4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!C4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!D4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!E4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!F4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!G4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!H4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!I4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!J4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!K4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!L4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"SUM(C12:M12)","v":0}]
[null,"Recurrent training & workshops",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!B5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!C5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!D5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!E5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!F5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!G5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!H5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!I5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!J5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!K5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!L5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},0]
[null,"Program Management",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!B6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!C6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!D6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!E6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!F6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!G6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!H6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!I6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!J6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!K6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!L6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},0]
[null,"Supervision",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!B7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!C7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!D7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!E7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!F7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!G7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!H7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!I7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!J7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!K7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!L7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},0]
[null,"VA delivery & Analysis",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!B8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!C8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!D8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!E8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!F8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!G8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!H8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!I8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!J8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!K8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!L8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},0]
[null,"TOTAL",{"$f":"SUM(C11:C16)","v":0},{"$f":"SUM(D11:D16)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,"% of the TOTAL",{"$f":"IF(SUM($C$17:$N$17)=0,0,C17/SUM($C$17:$M$17))","v":0},{"$f":"IF(SUM($C$17:$N$17)=0,0,D17/SUM($C$17:$M$17))","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Economic Cost in \"&year_costing&\" (\"&CurrencyResults&\")\"","v":"Economic Cost in  (SELECT)"},{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined","TOTAL"]
[null,"Start Up activities",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!M3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!N3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!O3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!P3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!Q3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!R3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!S3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!T3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!U3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!V3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!W3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"SUM(C21:M21)","v":0}]
[null,"Governance activities",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!M4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!N4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!O4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!P4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!Q4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!R4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!S4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!T4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!U4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!V4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!W4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},0]
[null,"Recurrent training & workshops",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!M5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!N5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!O5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!P5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!Q5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!R5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!S5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!T5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!U5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!V5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!W5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},0]
[null,"Program Management",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!M6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!N6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!O6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!P6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!Q6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!R6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!S6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!T6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!U6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!V6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!W6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},0]
[null,"Supervision",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!M7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!N7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!O7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!P7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!Q7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!R7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!S7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!T7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!U7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!V7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!W7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},0]
[null,"VA delivery & Analysis",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!M8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!N8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!O8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!P8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!Q8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!R8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!S8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!T8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!U8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!V8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),0,IntermDonorCalc!W8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":0},0]
[null,"TOTAL",{"$f":"SUM(C21:C26)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C27:M27)","v":0}]
[null,"% of the TOTAL",{"$f":"IF(SUM($C$27:$N$27)=0,0,C27/SUM($C$27:$M$27))","v":0},{"$f":"IF(SUM($C$27:$N$27)=0,0,D27/SUM($C$27:$M$27))","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"ResultsGraphOverall","index":30,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"ResultsStaff","index":31,"n_rows":31,"n_cols":12,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,{"$f":"\"Staff requirements to implement VA in \"&year_costing","v":"Staff requirements to implement VA in "},null,null,null,null,null,null,{"$f":"\"Number of participants in startup trainings and workshops at each administrative level in \"&year_costing","v":"Number of participants in startup trainings and workshops at each administrative level in "}]
[]
[null,null,"Total number involved",null,"FTEs*",null,null,null,null,"Total number trained",null,"Total number in workshops"]
[]
[null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"'StaffCalc&Factors'!E20","v":0},null,{"$f":"'StaffCalc&Factors'!J20","v":0},null,null,null,{"$f":"AdminLevel1","v":"National"},{"$f":"'StaffCalc&Factors'!K5","v":0},null,{"$f":"'StaffCalc&Factors'!K12","v":0}]
[]
[null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"'StaffCalc&Factors'!E21","v":0},null,{"$f":"'StaffCalc&Factors'!J21","v":0},null,null,null,{"$f":"AdminLevel2","v":0},{"$f":"'StaffCalc&Factors'!K6","v":0},null,{"$f":"'StaffCalc&Factors'!K13","v":0}]
[]
[null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"'StaffCalc&Factors'!E22","v":0},null,{"$f":"'StaffCalc&Factors'!J22","v":0},null,null,null,{"$f":"AdminLevel3","v":0},{"$f":"'StaffCalc&Factors'!K7","v":0},null,{"$f":"'StaffCalc&Factors'!K14","v":0}]
[]
[null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"'StaffCalc&Factors'!E23","v":0},null,{"$f":"'StaffCalc&Factors'!J23","v":0},null,null,null,{"$f":"AdminLevel4","v":0},{"$f":"'StaffCalc&Factors'!K8","v":0},null,{"$f":"'StaffCalc&Factors'!K15","v":0}]
[]
[null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"'StaffCalc&Factors'!E24","v":0},null,{"$f":"'StaffCalc&Factors'!J24","v":0},null,null,null,{"$f":"AdminLevel5","v":0},{"$f":"'StaffCalc&Factors'!K9","v":0},null,{"$f":"'StaffCalc&Factors'!K16","v":0}]
[]
[null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"'StaffCalc&Factors'!E25","v":0},null,{"$f":"'StaffCalc&Factors'!J25","v":0}]
[]
[null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"'StaffCalc&Factors'!E26","v":0},null,{"$f":"'StaffCalc&Factors'!J26","v":0},null,null,null,{"$f":"\"Number of participants in recurrent trainings & recurrent workshops in \"&year_costing","v":"Number of participants in recurrent trainings & recurrent workshops in "}]
[]
[null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"'StaffCalc&Factors'!E27","v":0},null,{"$f":"'StaffCalc&Factors'!J27","v":0},null,null,null,null,"Total number"]
[]
[null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"'StaffCalc&Factors'!E28","v":0},null,{"$f":"'StaffCalc&Factors'!J28","v":0},null,null,null,{"$f":"AdminLevel5","v":0},{"$f":"'StaffCalc&Factors'!D9","v":0}]
[]
[null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"'StaffCalc&Factors'!E29","v":0},null,{"$f":"'StaffCalc&Factors'!J29","v":0}]
[]
[]
[null,"*FTE: Full Time Equivalent"]

{"sheet":"ResultsGraphDonor","index":32,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"ModelCost","index":33,"n_rows":63,"n_cols":9,"rows_kept":63,"cut":false,"hidden":false,"merged":[[10,2,10,8],[20,2,20,8],[32,2,32,8],[45,2,45,8],[60,2,60,7]]}
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Source of data for model"]
["Define scale and vital statistics assumptions for the Model"]
[]
["Number of units included in the Model"]
[]
[null,null,"Number of units in the Model"]
[null,"Level",{"$f":"\"Current\n (\"&NumberMonthCosting&\" months)\"","v":"Current\n ( months)"},"Current\n(12 Months)","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"National",1,{"$f":"C13","v":1}]
[null,{"$f":"IF($H$7=\"Budgeting\",BDAdminLevel2,AdminLevel2)","v":0},{"$f":"IF($H$7=\"Costing\",IF(NumberAdminLev2=0,1,NumberAdminLev2),IF(BDNumberAdminLevel2=0,1,BDNumberAdminLevel2))","v":1},{"$f":"C14","v":1}]
[null,{"$f":"IF($H$7=\"Budgeting\",BDAdminLevel3,AdminLevel3)","v":0},{"$f":"IF($H$7=\"Costing\",IF(NumberAdminLev3=0,1,NumberAdminLev3),IF(BDNumberAdminLevel3=0,1,BDNumberAdminLevel3))","v":1},1]
[null,{"$f":"IF($H$7=\"Budgeting\",BDAdminLevel4,AdminLevel4)","v":0},{"$f":"IF($H$7=\"Costing\",IF(NumberAdminLev4=0,1,NumberAdminLev4),IF(BDNumberAdminLevel4=0,1,BDNumberAdminLevel4))","v":1},1]
[null,{"$f":"IF($H$7=\"Budgeting\",BDAdminlevel5,AdminLevel5)","v":0},{"$f":"IF($H$7=\"Costing\",IF(NumberAdminLev5=0,1,NumberAdminLev5),IF(BDNumberAdminLevel5=0,1,BDNumberAdminLevel5))","v":1},1]
[]
["Vital statistics assumptions"]
[]
[null,null,"Value"]
[null,"Indicator",{"$f":"\"Current\n (\"&NumberMonthCosting&\" months)\"","v":"Current\n ( months)"},"Current\n(12 Months)","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Population (total included in the Model)"]
[null,"Crude death rate (per 1000)"]
[null,"% of death registered"]
[null,"% of death outside of health facilities"]
[null,"% of death with a COD"]
[null,"Expected number of deaths",{"$f":"C23*C24/1000*(1/FactorOneYear)","v":{"$error":"#DIV/0!"}},{"$f":"D23*D24/1000","v":0},{"$f":"E23*E24/1000","v":0},0,0,0,0]
[null,"Expected number of VAs",{"$f":"C28*C25*C26","v":{"$error":"#DIV/0!"}},{"$f":"D28*D25*D26","v":0},{"$f":"E28*E25*E26","v":0},0,0,0,0]
[]
["Personnel time allocation"]
[]
[null,null,"Total number of staff"]
[null,"Personnel category",{"$f":"\"Current\n (\"&NumberMonthCosting&\" months)\"","v":"Current\n ( months)"},"Current\n(12 Months)","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!E20,'StaffCalc&Factors'!E58)","v":0},{"$f":"C35","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F20*E$17,'StaffCalc&Factors'!$F58*E$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F20*F$17,'StaffCalc&Factors'!$F58*F$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F20*G$17,'StaffCalc&Factors'!$F58*G$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F20*H$17,'StaffCalc&Factors'!$F58*H$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F20*I$17,'StaffCalc&Factors'!$F58*I$17)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!E21,'StaffCalc&Factors'!E59)","v":0},{"$f":"C36","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F21*E$17,'StaffCalc&Factors'!$F59*E$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F21*F$17,'StaffCalc&Factors'!$F59*F$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F21*G$17,'StaffCalc&Factors'!$F59*G$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F21*H$17,'StaffCalc&Factors'!$F59*H$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F21*I$17,'StaffCalc&Factors'!$F59*I$17)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!E22,'StaffCalc&Factors'!E60)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F22*E$17,'StaffCalc&Factors'!$F60*E$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F22*F$17,'StaffCalc&Factors'!$F60*F$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F22*G$17,'StaffCalc&Factors'!$F60*G$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F22*H$17,'StaffCalc&Factors'!$F60*H$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F22*I$17,'StaffCalc&Factors'!$F60*I$17)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!E23,'StaffCalc&Factors'!E61)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F23*E$17,'StaffCalc&Factors'!$F61*E$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F23*F$17,'StaffCalc&Factors'!$F61*F$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F23*G$17,'StaffCalc&Factors'!$F61*G$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F23*H$17,'StaffCalc&Factors'!$F61*H$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F23*I$17,'StaffCalc&Factors'!$F61*I$17)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!E24,'StaffCalc&Factors'!E62)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F24*E$17,'StaffCalc&Factors'!$F62*E$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F24*F$17,'StaffCalc&Factors'!$F62*F$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F24*G$17,'StaffCalc&Factors'!$F62*G$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F24*H$17,'StaffCalc&Factors'!$F62*H$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F24*I$17,'StaffCalc&Factors'!$F62*I$17)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!E25,'StaffCalc&Factors'!E63)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F25*E$17,'StaffCalc&Factors'!$F63*E$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F25*F$17,'StaffCalc&Factors'!$F63*F$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F25*G$17,'StaffCalc&Factors'!$F63*G$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F25*H$17,'StaffCalc&Factors'!$F63*H$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F25*I$17,'StaffCalc&Factors'!$F63*I$17)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!E26,'StaffCalc&Factors'!E64)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F26*E$17,'StaffCalc&Factors'!$F64*E$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F26*F$17,'StaffCalc&Factors'!$F64*F$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F26*G$17,'StaffCalc&Factors'!$F64*G$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F26*H$17,'StaffCalc&Factors'!$F64*H$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F26*I$17,'StaffCalc&Factors'!$F64*I$17)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!E27,'StaffCalc&Factors'!E65)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F27*E$17,'StaffCalc&Factors'!$F65*E$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F27*F$17,'StaffCalc&Factors'!$F65*F$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F27*G$17,'StaffCalc&Factors'!$F65*G$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F27*H$17,'StaffCalc&Factors'!$F65*H$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F27*I$17,'StaffCalc&Factors'!$F65*I$17)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!E28,'StaffCalc&Factors'!E66)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F28*E$17,'StaffCalc&Factors'!$F66*E$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F28*F$17,'StaffCalc&Factors'!$F66*F$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F28*G$17,'StaffCalc&Factors'!$F66*G$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F28*H$17,'StaffCalc&Factors'!$F66*H$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F28*I$17,'StaffCalc&Factors'!$F66*I$17)","v":{"$error":"#VALUE!"}}]
[null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!E29,'StaffCalc&Factors'!E67)","v":0},{"$f":"C44","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F29*E$17,'StaffCalc&Factors'!$F67*E$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F29*F$17,'StaffCalc&Factors'!$F67*F$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F29*G$17,'StaffCalc&Factors'!$F67*G$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F29*H$17,'StaffCalc&Factors'!$F67*H$17)","v":{"$error":"#VALUE!"}},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$F29*I$17,'StaffCalc&Factors'!$F67*I$17)","v":{"$error":"#VALUE!"}}]
[]
[null,null,"Total number of FTEs for each category"]
[null,null,{"$f":"\"Current\n (\"&NumberMonthCosting&\" months)\"","v":"Current\n ( months)"},"Current\n(12 Months)","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,{"$f":"Lists!E2","v":"Community key informants"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!J20,'StaffCalc&Factors'!J58)","v":0},{"$f":"C48*FactorOneYear","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K20*E$29,'StaffCalc&Factors'!$K58*E$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K20*F$29,'StaffCalc&Factors'!$K58*F$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K20*G$29,'StaffCalc&Factors'!$K58*G$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K20*H$29,'StaffCalc&Factors'!$K58*H$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K20*I$29,'StaffCalc&Factors'!$K58*I$29)","v":0}]
[null,{"$f":"Lists!E3","v":"VA interviewers"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!J21,'StaffCalc&Factors'!J59)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K21*E$29,'StaffCalc&Factors'!$K59*E$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K21*F$29,'StaffCalc&Factors'!$K59*F$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K21*G$29,'StaffCalc&Factors'!$K59*G$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K21*H$29,'StaffCalc&Factors'!$K59*H$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K21*I$29,'StaffCalc&Factors'!$K59*I$29)","v":0}]
[null,{"$f":"Lists!E4","v":"VA supervisors"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!J22,'StaffCalc&Factors'!J60)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K22*E$29,'StaffCalc&Factors'!$K60*E$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K22*F$29,'StaffCalc&Factors'!$K60*F$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K22*G$29,'StaffCalc&Factors'!$K60*G$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K22*H$29,'StaffCalc&Factors'!$K60*H$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K22*I$29,'StaffCalc&Factors'!$K60*I$29)","v":0}]
[null,{"$f":"Lists!E5","v":"VA physician coders or signers"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!J23,'StaffCalc&Factors'!J61)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K23*E$29,'StaffCalc&Factors'!$K61*E$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K23*F$29,'StaffCalc&Factors'!$K61*F$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K23*G$29,'StaffCalc&Factors'!$K61*G$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K23*H$29,'StaffCalc&Factors'!$K61*H$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K23*I$29,'StaffCalc&Factors'!$K61*I$29)","v":0}]
[null,{"$f":"Lists!E6","v":"VA IT logistics and Help desk"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!J24,'StaffCalc&Factors'!J62)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K24*E$29,'StaffCalc&Factors'!$K62*E$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K24*F$29,'StaffCalc&Factors'!$K62*F$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K24*G$29,'StaffCalc&Factors'!$K62*G$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K24*H$29,'StaffCalc&Factors'!$K62*H$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K24*I$29,'StaffCalc&Factors'!$K62*I$29)","v":0}]
[null,{"$f":"Lists!E7","v":"VA analyst"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!J25,'StaffCalc&Factors'!J63)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K25*E$29,'StaffCalc&Factors'!$K63*E$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K25*F$29,'StaffCalc&Factors'!$K63*F$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K25*G$29,'StaffCalc&Factors'!$K63*G$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K25*H$29,'StaffCalc&Factors'!$K63*H$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K25*I$29,'StaffCalc&Factors'!$K63*I$29)","v":0}]
[null,{"$f":"Lists!E8","v":"National manager & supervisor"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!J26,'StaffCalc&Factors'!J64)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K26*E$29,'StaffCalc&Factors'!$K64*E$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K26*F$29,'StaffCalc&Factors'!$K64*F$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K26*G$29,'StaffCalc&Factors'!$K64*G$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K26*H$29,'StaffCalc&Factors'!$K64*H$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K26*I$29,'StaffCalc&Factors'!$K64*I$29)","v":0}]
[null,{"$f":"Lists!E9","v":"Sub-national manager & supervisor"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!J27,'StaffCalc&Factors'!J65)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K27*E$29,'StaffCalc&Factors'!$K65*E$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K27*F$29,'StaffCalc&Factors'!$K65*F$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K27*G$29,'StaffCalc&Factors'!$K65*G$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K27*H$29,'StaffCalc&Factors'!$K65*H$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K27*I$29,'StaffCalc&Factors'!$K65*I$29)","v":0}]
[null,{"$f":"Lists!E10","v":"Consultant"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!J28,'StaffCalc&Factors'!J66)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K28*E$29,'StaffCalc&Factors'!$K66*E$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K28*F$29,'StaffCalc&Factors'!$K66*F$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K28*G$29,'StaffCalc&Factors'!$K66*G$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K28*H$29,'StaffCalc&Factors'!$K66*H$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K28*I$29,'StaffCalc&Factors'!$K66*I$29)","v":0}]
[null,{"$f":"Lists!E11","v":"Other"},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!J29,'StaffCalc&Factors'!J67)","v":0},0,{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K29*E$29,'StaffCalc&Factors'!$K67*E$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K29*F$29,'StaffCalc&Factors'!$K67*F$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K29*G$29,'StaffCalc&Factors'!$K67*G$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K29*H$29,'StaffCalc&Factors'!$K67*H$29)","v":0},{"$f":"IF($H$7=\"Costing\",'StaffCalc&Factors'!$K29*I$29,'StaffCalc&Factors'!$K67*I$29)","v":0}]
[]
["Economic assumptions"]
[]
[null,null,"Number of units in the Model"]
[null,"Level","Current","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,"Inflation rate"]

{"sheet":"ResultsModel","index":34,"n_rows":56,"n_cols":18,"rows_kept":56,"cut":false,"hidden":false,"merged":[[44,2,44,8],[44,11,44,17]]}
[]
[]
[]
[]
[]
["Cost per activity group"]
[]
[null,{"$f":"\"FINANCIAL COST (\"&CurrencyResults&\")\"","v":"FINANCIAL COST (SELECT)"},{"$f":"\"Current Cost \n( \"&NumberMonthCosting&\" months)\"","v":"Current Cost \n(  months)"},"Current cost \n(12 months)","Year 1 ","Year 2","Year 3","Year 4","Year 5",null,{"$f":"\"ECONOMIC COST (\"&CurrencyResults&\")\"","v":"ECONOMIC COST (SELECT)"},{"$f":"\"Current Cost \n( \"&NumberMonthCosting&\" months)\"","v":"Current Cost \n(  months)"},"Current cost \n(12 months)","Year 1 ","Year 2","Year 3","Year 4","Year 5"]
[null,"Start Up activities",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!B3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!D3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!M3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!N3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!O3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!P3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Q3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},null,"Start Up activities",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!C3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!E3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!R3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!S3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!T3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!U3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!V3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""}]
[null,"Governance activities",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!B4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!D4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!M4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!N4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!O4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!P4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Q4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},null,"Governance activities",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!C4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!E4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!R4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!S4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!T4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!U4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!V4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""}]
[null,"Recurrent training & workshops",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!B5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!D5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!M5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!N5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!O5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!P5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Q5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},null,"Recurrent training & workshops",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!C5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!E5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!R5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!S5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!T5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!U5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!V5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""}]
[null,"Program Management",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!B6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!D6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!M6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!N6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!O6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!P6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Q6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},null,"Program Management",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!C6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!E6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!R6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!S6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!T6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!U6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!V6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""}]
[null,"Supervision",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!B7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!D7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!M7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!N7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!O7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!P7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Q7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},null,"Supervision",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!C7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!E7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!R7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!S7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!T7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!U7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!V7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""}]
[null,"VA delivery & Analysis",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!B8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!D8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!M8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!N8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!O8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!P8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Q8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},null,"VA delivery & Analysis",{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!C8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!E8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!R8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!S8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!T8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!U8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""},{"$f":"IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!V8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE))","v":""}]
[null,"TOTAL",{"$f":"SUM(C9:C14)","v":0},{"$f":"SUM(D9:D14)","v":0},0,0,0,0,0,null,"TOTAL",{"$f":"SUM(L9:L14)","v":0},{"$f":"SUM(M9:M14)","v":0},{"$f":"SUM(N9:N14)","v":0},{"$f":"SUM(O9:O14)","v":0},{"$f":"SUM(P9:P14)","v":0},{"$f":"SUM(Q9:Q14)","v":0},{"$f":"SUM(R9:R14)","v":0}]
[]
[null,{"$f":"\"Financial Cost per VA (\"&currency_main_code&\")\"","v":"Financial Cost per VA ()"},{"$f":"IF(NumberVA=0,0,C15/NumberVA)","v":0},{"$f":"IF(ModelCost!D29=0,0,D15/ModelCost!D29)","v":0},{"$f":"IF(ModelCost!E29=0,0,E15/ModelCost!E29)","v":0},{"$f":"IF(ModelCost!F29=0,0,F15/ModelCost!F29)","v":0},{"$f":"IF(ModelCost!G29=0,0,G15/ModelCost!G29)","v":0},{"$f":"IF(ModelCost!H29=0,0,H15/ModelCost!H29)","v":0},{"$f":"IF(ModelCost!I29=0,0,I15/ModelCost!I29)","v":0},null,{"$f":"\"Economic Cost per VA (\"&currency_main_code&\")\"","v":"Economic Cost per VA ()"},{"$f":"IF(NumberVA=0,0,L15/NumberVA)","v":0},{"$f":"IF(ModelCost!D29=0,0,M15/ModelCost!D29)","v":0},{"$f":"IF(ModelCost!E29=0,0,N15/ModelCost!E29)","v":0},{"$f":"IF(ModelCost!F29=0,0,O15/ModelCost!F29)","v":0},{"$f":"IF(ModelCost!G29=0,0,P15/ModelCost!G29)","v":0},{"$f":"IF(ModelCost!H29=0,0,Q15/ModelCost!H29)","v":0},{"$f":"IF(ModelCost!I29=0,0,R15/ModelCost!I29)","v":0}]
[]
[]
["Cost per input category"]
[]
[null,{"$f":"\"FINANCIAL COST (\"&CurrencyResults&\")\"","v":"FINANCIAL COST (SELECT)"},{"$f":"\"Current Cost \n( \"&NumberMonthCosting&\" months)\"","v":"Current Cost \n(  months)"},"Current cost \n(12 months)","Year 1 ","Year 2","Year 3","Year 4","Year 5",null,{"$f":"\"ECONOMIC COST (\"&CurrencyResults&\")\"","v":"ECONOMIC COST (SELECT)"},{"$f":"\"Current Cost \n( \"&NumberMonthCosting&\" months)\"","v":"Current Cost \n(  months)"},"Current cost \n(12 months)","Year 1 ","Year 2","Year 3","Year 4","Year 5"]
[null,"Start-up costs",{"$f":"IF(ModelCalc!Y3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Start-up costs",{"$f":"IF(ModelCalc!AF3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL3=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL3/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Trainings, workshops & meetings",{"$f":"IF(ModelCalc!Y4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Trainings, workshops & meetings",{"$f":"IF(ModelCalc!AF4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL4=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL4/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Other start up",{"$f":"IF(ModelCalc!Y5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Other start up",{"$f":"IF(ModelCalc!AF5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL5=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL5/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Total start-up costs",{"$f":"IF(ModelCalc!Y6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Total start-up costs",{"$f":"IF(ModelCalc!AF6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL6=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL6/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Recurrent costs",{"$f":"IF(ModelCalc!Y7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Recurrent costs",{"$f":"IF(ModelCalc!AF7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL7=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL7/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Workshops, meetings, trainings and supervision visits",{"$f":"IF(ModelCalc!Y8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Workshops, meetings, trainings and supervision visits",{"$f":"IF(ModelCalc!AF8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL8=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL8/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Personnel",{"$f":"IF(ModelCalc!Y9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Personnel",{"$f":"IF(ModelCalc!AF9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL9=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL9/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Communications",{"$f":"IF(ModelCalc!Y10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Communications",{"$f":"IF(ModelCalc!AF10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL10=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL10/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Maintenance",{"$f":"IF(ModelCalc!Y11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Maintenance",{"$f":"IF(ModelCalc!AF11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL11=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL11/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Supplies & other recurrent",{"$f":"IF(ModelCalc!Y12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Supplies & other recurrent",{"$f":"IF(ModelCalc!AF12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL12=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL12/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Total recurrent costs",{"$f":"IF(ModelCalc!Y13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Total recurrent costs",{"$f":"IF(ModelCalc!AF13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL13=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL13/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Capital costs",{"$f":"IF(ModelCalc!Y14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Capital costs",{"$f":"IF(ModelCalc!AF14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL14=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL14/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Buildings",{"$f":"IF(ModelCalc!Y15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Buildings",{"$f":"IF(ModelCalc!AF15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL15=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL15/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Equipment",{"$f":"IF(ModelCalc!Y16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Equipment",{"$f":"IF(ModelCalc!AF16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL16=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL16/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Vehicles",{"$f":"IF(ModelCalc!Y17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Vehicles",{"$f":"IF(ModelCalc!AF17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL17=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL17/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Consultants",{"$f":"IF(ModelCalc!Y18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Consultants",{"$f":"IF(ModelCalc!AF18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL18=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL18/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Total capital costs",{"$f":"IF(ModelCalc!Y19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Total capital costs",{"$f":"IF(ModelCalc!AF19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL19=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL19/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[null,"Total Annual Costs",{"$f":"IF(ModelCalc!Y20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Y20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!Z20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!Z20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AA20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AA20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AB20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AB20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AC20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AC20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AD20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AD20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AE20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AE20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},null,"Total Annual Costs",{"$f":"IF(ModelCalc!AF20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AF20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AG20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AG20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AH20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AH20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AI20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AI20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AJ20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AJ20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AK20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AK20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""},{"$f":"IF(ModelCalc!AL20=\"\",\"\",IF(OR(CurrencyResults=\"\",CurrencyResults=\"SELECT\"),\"\",ModelCalc!AL20/VLOOKUP(CurrencyResults,Assumptions!$C$19:$D$23,2,FALSE)))","v":""}]
[]
[]
["Personnel number and time"]
[]
[null,null,"Total number of staff",null,null,null,null,null,null,null,null,"Total number of FTEs for each category"]
[null,"Personnel category",{"$f":"\"Current\n( \"&NumberMonthCosting&\" months)\"","v":"Current\n(  months)"},"Current\n(12 months)","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Personnel category",{"$f":"\"Current\n( \"&NumberMonthCosting&\" months)\"","v":"Current\n(  months)"},"Current\n(12 months)","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,{"$f":"ModelCost!B48","v":"Community key informants"},{"$f":"ModelCost!C35","v":0},{"$f":"ModelCost!D35","v":0},{"$f":"ModelCost!E35","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!F35","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!G35","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!H35","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!I35","v":{"$error":"#VALUE!"}},null,{"$f":"ModelCost!B48","v":"Community key informants"},{"$f":"ModelCost!C48","v":0},{"$f":"ModelCost!D48","v":0},{"$f":"ModelCost!E48","v":0},{"$f":"ModelCost!F48","v":0},{"$f":"ModelCost!G48","v":0},{"$f":"ModelCost!H48","v":0},{"$f":"ModelCost!I48","v":0}]
[null,{"$f":"ModelCost!B49","v":"VA interviewers"},{"$f":"ModelCost!C36","v":0},{"$f":"ModelCost!D36","v":0},{"$f":"ModelCost!E36","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!F36","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!G36","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!H36","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!I36","v":{"$error":"#VALUE!"}},null,{"$f":"ModelCost!B49","v":"VA interviewers"},{"$f":"ModelCost!C49","v":0},{"$f":"ModelCost!D49","v":0},{"$f":"ModelCost!E49","v":0},{"$f":"ModelCost!F49","v":0},{"$f":"ModelCost!G49","v":0},{"$f":"ModelCost!H49","v":0},{"$f":"ModelCost!I49","v":0}]
[null,{"$f":"ModelCost!B50","v":"VA supervisors"},{"$f":"ModelCost!C37","v":0},{"$f":"ModelCost!D37","v":0},{"$f":"ModelCost!E37","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!F37","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!G37","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!H37","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!I37","v":{"$error":"#VALUE!"}},null,{"$f":"ModelCost!B50","v":"VA supervisors"},{"$f":"ModelCost!C50","v":0},{"$f":"ModelCost!D50","v":0},{"$f":"ModelCost!E50","v":0},{"$f":"ModelCost!F50","v":0},{"$f":"ModelCost!G50","v":0},{"$f":"ModelCost!H50","v":0},{"$f":"ModelCost!I50","v":0}]
[null,{"$f":"ModelCost!B51","v":"VA physician coders or signers"},{"$f":"ModelCost!C38","v":0},{"$f":"ModelCost!D38","v":0},{"$f":"ModelCost!E38","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!F38","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!G38","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!H38","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!I38","v":{"$error":"#VALUE!"}},null,{"$f":"ModelCost!B51","v":"VA physician coders or signers"},{"$f":"ModelCost!C51","v":0},{"$f":"ModelCost!D51","v":0},{"$f":"ModelCost!E51","v":0},{"$f":"ModelCost!F51","v":0},{"$f":"ModelCost!G51","v":0},{"$f":"ModelCost!H51","v":0},{"$f":"ModelCost!I51","v":0}]
[null,{"$f":"ModelCost!B52","v":"VA IT logistics and Help desk"},{"$f":"ModelCost!C39","v":0},{"$f":"ModelCost!D39","v":0},{"$f":"ModelCost!E39","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!F39","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!G39","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!H39","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!I39","v":{"$error":"#VALUE!"}},null,{"$f":"ModelCost!B52","v":"VA IT logistics and Help desk"},{"$f":"ModelCost!C52","v":0},{"$f":"ModelCost!D52","v":0},{"$f":"ModelCost!E52","v":0},{"$f":"ModelCost!F52","v":0},{"$f":"ModelCost!G52","v":0},{"$f":"ModelCost!H52","v":0},{"$f":"ModelCost!I52","v":0}]
[null,{"$f":"ModelCost!B53","v":"VA analyst"},{"$f":"ModelCost!C40","v":0},{"$f":"ModelCost!D40","v":0},{"$f":"ModelCost!E40","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!F40","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!G40","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!H40","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!I40","v":{"$error":"#VALUE!"}},null,{"$f":"ModelCost!B53","v":"VA analyst"},{"$f":"ModelCost!C53","v":0},{"$f":"ModelCost!D53","v":0},{"$f":"ModelCost!E53","v":0},{"$f":"ModelCost!F53","v":0},{"$f":"ModelCost!G53","v":0},{"$f":"ModelCost!H53","v":0},{"$f":"ModelCost!I53","v":0}]
[null,{"$f":"ModelCost!B54","v":"National manager & supervisor"},{"$f":"ModelCost!C41","v":0},{"$f":"ModelCost!D41","v":0},{"$f":"ModelCost!E41","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!F41","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!G41","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!H41","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!I41","v":{"$error":"#VALUE!"}},null,{"$f":"ModelCost!B54","v":"National manager & supervisor"},{"$f":"ModelCost!C54","v":0},{"$f":"ModelCost!D54","v":0},{"$f":"ModelCost!E54","v":0},{"$f":"ModelCost!F54","v":0},{"$f":"ModelCost!G54","v":0},{"$f":"ModelCost!H54","v":0},{"$f":"ModelCost!I54","v":0}]
[null,{"$f":"ModelCost!B55","v":"Sub-national manager & supervisor"},{"$f":"ModelCost!C42","v":0},{"$f":"ModelCost!D42","v":0},{"$f":"ModelCost!E42","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!F42","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!G42","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!H42","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!I42","v":{"$error":"#VALUE!"}},null,{"$f":"ModelCost!B55","v":"Sub-national manager & supervisor"},{"$f":"ModelCost!C55","v":0},{"$f":"ModelCost!D55","v":0},{"$f":"ModelCost!E55","v":0},{"$f":"ModelCost!F55","v":0},{"$f":"ModelCost!G55","v":0},{"$f":"ModelCost!H55","v":0},{"$f":"ModelCost!I55","v":0}]
[null,{"$f":"ModelCost!B56","v":"Consultant"},{"$f":"ModelCost!C43","v":0},{"$f":"ModelCost!D43","v":0},{"$f":"ModelCost!E43","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!F43","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!G43","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!H43","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!I43","v":{"$error":"#VALUE!"}},null,{"$f":"ModelCost!B56","v":"Consultant"},{"$f":"ModelCost!C56","v":0},{"$f":"ModelCost!D56","v":0},{"$f":"ModelCost!E56","v":0},{"$f":"ModelCost!F56","v":0},{"$f":"ModelCost!G56","v":0},{"$f":"ModelCost!H56","v":0},{"$f":"ModelCost!I56","v":0}]
[null,{"$f":"ModelCost!B57","v":"Other"},{"$f":"ModelCost!C44","v":0},{"$f":"ModelCost!D44","v":0},{"$f":"ModelCost!E44","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!F44","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!G44","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!H44","v":{"$error":"#VALUE!"}},{"$f":"ModelCost!I44","v":{"$error":"#VALUE!"}},null,{"$f":"ModelCost!B57","v":"Other"},{"$f":"ModelCost!C57","v":0},{"$f":"ModelCost!D57","v":0},{"$f":"ModelCost!E57","v":0},{"$f":"ModelCost!F57","v":0},{"$f":"ModelCost!G57","v":0},{"$f":"ModelCost!H57","v":0},{"$f":"ModelCost!I57","v":0}]

{"sheet":"ResultsModelGraph","index":35,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"ResultsActivities","index":36,"n_rows":27,"n_cols":5,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[null,"Startup trainings","Startup workshops","Governance meetings","Supervision visits"]
[]
[null,{"$f":"IF(ActivitiesCosting!C3=\"\",\"\",ActivitiesCosting!C3)","v":0},{"$f":"ActivitiesCosting!C25","v":0},{"$f":"ActivitiesCosting!C47","v":0},{"$f":"ActivitiesCosting!C69","v":0}]
[null,{"$f":"IF(ActivitiesCosting!C4=\"\",\"\",ActivitiesCosting!C4)","v":""},{"$f":"ActivitiesCosting!C26","v":""},{"$f":"ActivitiesCosting!C48","v":""},{"$f":"ActivitiesCosting!C70","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C5=\"\",\"\",ActivitiesCosting!C5)","v":""},{"$f":"ActivitiesCosting!C27","v":""},{"$f":"ActivitiesCosting!C49","v":""},{"$f":"ActivitiesCosting!C71","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C6=\"\",\"\",ActivitiesCosting!C6)","v":""},{"$f":"ActivitiesCosting!C28","v":""},{"$f":"ActivitiesCosting!C50","v":""},{"$f":"ActivitiesCosting!C72","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C7=\"\",\"\",ActivitiesCosting!C7)","v":""},{"$f":"ActivitiesCosting!C29","v":""},{"$f":"ActivitiesCosting!C51","v":""},{"$f":"ActivitiesCosting!C73","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C8=\"\",\"\",ActivitiesCosting!C8)","v":""},{"$f":"ActivitiesCosting!C30","v":""},{"$f":"ActivitiesCosting!C52","v":""},{"$f":"ActivitiesCosting!C74","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C9=\"\",\"\",ActivitiesCosting!C9)","v":""},{"$f":"ActivitiesCosting!C31","v":""},{"$f":"ActivitiesCosting!C53","v":""},{"$f":"ActivitiesCosting!C75","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C10=\"\",\"\",ActivitiesCosting!C10)","v":""},{"$f":"ActivitiesCosting!C32","v":""},{"$f":"ActivitiesCosting!C54","v":""},{"$f":"ActivitiesCosting!C76","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C11=\"\",\"\",ActivitiesCosting!C11)","v":""},{"$f":"ActivitiesCosting!C33","v":""},{"$f":"ActivitiesCosting!C55","v":""},{"$f":"ActivitiesCosting!C77","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C12=\"\",\"\",ActivitiesCosting!C12)","v":""},{"$f":"ActivitiesCosting!C34","v":""},{"$f":"ActivitiesCosting!C56","v":""},{"$f":"ActivitiesCosting!C78","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C13=\"\",\"\",ActivitiesCosting!C13)","v":""},{"$f":"ActivitiesCosting!C35","v":""},{"$f":"ActivitiesCosting!C57","v":""},{"$f":"ActivitiesCosting!C79","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C14=\"\",\"\",ActivitiesCosting!C14)","v":""},{"$f":"ActivitiesCosting!C36","v":""},{"$f":"ActivitiesCosting!C58","v":""},{"$f":"ActivitiesCosting!C80","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C15=\"\",\"\",ActivitiesCosting!C15)","v":""},{"$f":"ActivitiesCosting!C37","v":""},{"$f":"ActivitiesCosting!C59","v":""},{"$f":"ActivitiesCosting!C81","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C16=\"\",\"\",ActivitiesCosting!C16)","v":""},{"$f":"ActivitiesCosting!C38","v":""},{"$f":"ActivitiesCosting!C60","v":""},{"$f":"ActivitiesCosting!C82","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C17=\"\",\"\",ActivitiesCosting!C17)","v":""},{"$f":"ActivitiesCosting!C39","v":""},{"$f":"ActivitiesCosting!C61","v":""},{"$f":"ActivitiesCosting!C83","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C18=\"\",\"\",ActivitiesCosting!C18)","v":""},{"$f":"ActivitiesCosting!C40","v":""},{"$f":"ActivitiesCosting!C62","v":""},{"$f":"ActivitiesCosting!C84","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C19=\"\",\"\",ActivitiesCosting!C19)","v":""},{"$f":"ActivitiesCosting!C41","v":""},{"$f":"ActivitiesCosting!C63","v":""},{"$f":"ActivitiesCosting!C85","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C20=\"\",\"\",ActivitiesCosting!C20)","v":""},{"$f":"ActivitiesCosting!C42","v":""},{"$f":"ActivitiesCosting!C64","v":""},{"$f":"ActivitiesCosting!C86","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C21=\"\",\"\",ActivitiesCosting!C21)","v":""},{"$f":"ActivitiesCosting!C43","v":""},{"$f":"ActivitiesCosting!C65","v":""},{"$f":"ActivitiesCosting!C87","v":""}]
[null,{"$f":"IF(ActivitiesCosting!C22=\"\",\"\",ActivitiesCosting!C22)","v":""},{"$f":"ActivitiesCosting!C44","v":""},{"$f":"ActivitiesCosting!C66","v":""},{"$f":"ActivitiesCosting!C88","v":""}]

{"sheet":"ActivitiesCosting","index":37,"n_rows":88,"n_cols":11,"rows_kept":88,"cut":false,"hidden":false,"merged":[]}
["Startup"]
["Startup Trainings"]
[1,{"$f":"Startup!B16","v":0},{"$f":"IFERROR(INDEX($B$3:$B$22,MATCH(ROW()-ROW($C$2),$A$3:$A$22,0)),\"\")","v":0},null,null,null,null,16,20,"Supervision!A",{"$f":"$J$3&I3","v":"Supervision!A20"}]
[{"$f":"IF(B4=0,\"\",MAX(A3:A$3)+1)","v":""},{"$f":"Startup!B27","v":0},{"$f":"IFERROR(INDEX($B$3:$B$22,MATCH(ROW()-ROW($C$2),$A$3:$A$22,0)),\"\")","v":""},null,null,null,null,null,{"$f":"I3+11","v":31},null,{"$f":"$J$3&I4","v":"Supervision!A31"}]
[{"$f":"IF(B5=0,\"\",MAX(A$3:A4)+1)","v":""},{"$f":"Startup!B38","v":0},"",null,null,null,null,null,{"$f":"I4+11","v":42},null,"Supervision!A42"]
[{"$f":"IF(B6=0,\"\",MAX(A$3:A5)+1)","v":""},{"$f":"Startup!B49","v":0},"",null,null,null,null,null,53,null,"Supervision!A53"]
[{"$f":"IF(B7=0,\"\",MAX(A$3:A6)+1)","v":""},{"$f":"Startup!B60","v":0},"",null,null,null,null,null,64,null,"Supervision!A64"]
[{"$f":"IF(B8=0,\"\",MAX(A$3:A7)+1)","v":""},{"$f":"Startup!B71","v":0},"",null,null,null,null,null,75,null,"Supervision!A75"]
[{"$f":"IF(B9=0,\"\",MAX(A$3:A8)+1)","v":""},{"$f":"Startup!B82","v":0},"",null,null,null,null,null,86,null,"Supervision!A86"]
[{"$f":"IF(B10=0,\"\",MAX(A$3:A9)+1)","v":""},{"$f":"Startup!B93","v":0},"",null,null,null,null,null,97,null,"Supervision!A97"]
[{"$f":"IF(B11=0,\"\",MAX(A$3:A10)+1)","v":""},{"$f":"Startup!B104","v":0},"",null,null,null,null,null,108,null,"Supervision!A108"]
[{"$f":"IF(B12=0,\"\",MAX(A$3:A11)+1)","v":""},{"$f":"Startup!B115","v":0},"",null,null,null,null,null,119,null,"Supervision!A119"]
[{"$f":"IF(B13=0,\"\",MAX(A$3:A12)+1)","v":""},{"$f":"Startup!B126","v":0},"",null,null,null,null,null,130,null,"Supervision!A130"]
[{"$f":"IF(B14=0,\"\",MAX(A$3:A13)+1)","v":""},{"$f":"Startup!B137","v":0},"",null,null,null,null,null,141,null,"Supervision!A141"]
[{"$f":"IF(B15=0,\"\",MAX(A$3:A14)+1)","v":""},{"$f":"Startup!B148","v":0},"",null,null,null,null,null,152,null,"Supervision!A152"]
[{"$f":"IF(B16=0,\"\",MAX(A$3:A15)+1)","v":""},{"$f":"Startup!B159","v":0},"",null,null,null,null,null,163,null,"Supervision!A163"]
[{"$f":"IF(B17=0,\"\",MAX(A$3:A16)+1)","v":""},{"$f":"Startup!B170","v":0},"",null,null,null,null,null,174,null,"Supervision!A174"]
[{"$f":"IF(B18=0,\"\",MAX(A$3:A17)+1)","v":""},{"$f":"Startup!B181","v":0},"",null,null,null,null,null,185,null,"Supervision!A185"]
[{"$f":"IF(B19=0,\"\",MAX(A$3:A18)+1)","v":""},{"$f":"Startup!B192","v":0},"",null,null,null,null,null,196,null,"Supervision!A196"]
[{"$f":"IF(B20=0,\"\",MAX(A$3:A19)+1)","v":""},{"$f":"Startup!B203","v":0},"",null,null,null,null,null,207,null,"Supervision!A207"]
[{"$f":"IF(B21=0,\"\",MAX(A$3:A20)+1)","v":""},{"$f":"Startup!B214","v":0},"",null,null,null,null,null,218,null,"Supervision!A218"]
[{"$f":"IF(B22=0,\"\",MAX(A$3:A21)+1)","v":""},{"$f":"Startup!B225","v":0},"",null,null,null,null,null,229,null,"Supervision!A229"]
[]
["Startup Workshops"]
[1,{"$f":"Startup!B251","v":0},{"$f":"IFERROR(INDEX($B$25:$B$44,MATCH(ROW()-ROW($C$24),$A$25:$A$44,0)),\"\")","v":0}]
[{"$f":"IF(B26=0,\"\",MAX(A$25:A25)+1)","v":""},{"$f":"Startup!B262","v":0},{"$f":"IFERROR(INDEX($B$25:$B$44,MATCH(ROW()-ROW($C$24),$A$25:$A$44,0)),\"\")","v":""}]
[{"$f":"IF(B27=0,\"\",MAX(A$25:A26)+1)","v":""},{"$f":"Startup!B273","v":0},""]
[{"$f":"IF(B28=0,\"\",MAX(A$25:A27)+1)","v":""},{"$f":"Startup!B284","v":0},""]
[{"$f":"IF(B29=0,\"\",MAX(A$25:A28)+1)","v":""},{"$f":"Startup!B295","v":0},""]
[{"$f":"IF(B30=0,\"\",MAX(A$25:A29)+1)","v":""},{"$f":"Startup!B306","v":0},""]
[{"$f":"IF(B31=0,\"\",MAX(A$25:A30)+1)","v":""},{"$f":"Startup!B317","v":0},""]
[{"$f":"IF(B32=0,\"\",MAX(A$25:A31)+1)","v":""},{"$f":"Startup!B328","v":0},""]
[{"$f":"IF(B33=0,\"\",MAX(A$25:A32)+1)","v":""},{"$f":"Startup!B339","v":0},""]
[{"$f":"IF(B34=0,\"\",MAX(A$25:A33)+1)","v":""},{"$f":"Startup!B350","v":0},""]
[{"$f":"IF(B35=0,\"\",MAX(A$25:A34)+1)","v":""},{"$f":"Startup!B361","v":0},""]
[{"$f":"IF(B36=0,\"\",MAX(A$25:A35)+1)","v":""},{"$f":"Startup!B372","v":0},""]
[{"$f":"IF(B37=0,\"\",MAX(A$25:A36)+1)","v":""},{"$f":"Startup!B383","v":0},""]
[{"$f":"IF(B38=0,\"\",MAX(A$25:A37)+1)","v":""},{"$f":"Startup!B394","v":0},""]
[{"$f":"IF(B39=0,\"\",MAX(A$25:A38)+1)","v":""},{"$f":"Startup!B405","v":0},""]
[{"$f":"IF(B40=0,\"\",MAX(A$25:A39)+1)","v":""},{"$f":"Startup!B416","v":0},""]
[{"$f":"IF(B41=0,\"\",MAX(A$25:A40)+1)","v":""},{"$f":"Startup!B427","v":0},""]
[{"$f":"IF(B42=0,\"\",MAX(A$25:A41)+1)","v":""},{"$f":"Startup!B438","v":0},""]
[{"$f":"IF(B43=0,\"\",MAX(A$25:A42)+1)","v":""},{"$f":"Startup!B449","v":0},""]
[{"$f":"IF(B44=0,\"\",MAX(A$25:A43)+1)","v":""},{"$f":"Startup!B460","v":0},""]
[]
["Governance"]
[1,{"$f":"Governance!B16","v":0},{"$f":"IFERROR(INDEX($B$47:$B$66,MATCH(ROW()-ROW($C$46),$A$47:$A$66,0)),\"\")","v":0}]
[{"$f":"IF(B48=0,\"\",MAX(A$47:A47)+1)","v":""},{"$f":"Governance!B27","v":0},{"$f":"IFERROR(INDEX($B$47:$B$66,MATCH(ROW()-ROW($C$46),$A$47:$A$66,0)),\"\")","v":""}]
[{"$f":"IF(B49=0,\"\",MAX(A$47:A48)+1)","v":""},{"$f":"Governance!B38","v":0},""]
[{"$f":"IF(B50=0,\"\",MAX(A$47:A49)+1)","v":""},{"$f":"Governance!B49","v":0},""]
[{"$f":"IF(B51=0,\"\",MAX(A$47:A50)+1)","v":""},{"$f":"Governance!B60","v":0},""]
[{"$f":"IF(B52=0,\"\",MAX(A$47:A51)+1)","v":""},{"$f":"Governance!B71","v":0},""]
[{"$f":"IF(B53=0,\"\",MAX(A$47:A52)+1)","v":""},{"$f":"Governance!B82","v":0},""]
[{"$f":"IF(B54=0,\"\",MAX(A$47:A53)+1)","v":""},{"$f":"Governance!B93","v":0},""]
[{"$f":"IF(B55=0,\"\",MAX(A$47:A54)+1)","v":""},{"$f":"Governance!B104","v":0},""]
[{"$f":"IF(B56=0,\"\",MAX(A$47:A55)+1)","v":""},{"$f":"Governance!B115","v":0},""]
[{"$f":"IF(B57=0,\"\",MAX(A$47:A56)+1)","v":""},{"$f":"Governance!B126","v":0},""]
[{"$f":"IF(B58=0,\"\",MAX(A$47:A57)+1)","v":""},{"$f":"Governance!B137","v":0},""]
[{"$f":"IF(B59=0,\"\",MAX(A$47:A58)+1)","v":""},{"$f":"Governance!B148","v":0},""]
[{"$f":"IF(B60=0,\"\",MAX(A$47:A59)+1)","v":""},{"$f":"Governance!B159","v":0},""]
[{"$f":"IF(B61=0,\"\",MAX(A$47:A60)+1)","v":""},{"$f":"Governance!B170","v":0},""]
[{"$f":"IF(B62=0,\"\",MAX(A$47:A61)+1)","v":""},{"$f":"Governance!B181","v":0},""]
[{"$f":"IF(B63=0,\"\",MAX(A$47:A62)+1)","v":""},{"$f":"Governance!B192","v":0},""]
[{"$f":"IF(B64=0,\"\",MAX(A$47:A63)+1)","v":""},{"$f":"Governance!B203","v":0},""]
[{"$f":"IF(B65=0,\"\",MAX(A$47:A64)+1)","v":""},{"$f":"Governance!B214","v":0},""]
[{"$f":"IF(B66=0,\"\",MAX(A$47:A65)+1)","v":""},{"$f":"Governance!B225","v":0},""]
[{"$f":"IF(B67=0,\"\",MAX(A$47:A66)+1)","v":""}]
["Supervision"]
[1,{"$f":"Supervision!A20","v":0},{"$f":"IFERROR(INDEX($B$69:$B$88,MATCH(ROW()-ROW($C$68),$A$69:$A$88,0)),\"\")","v":0}]
[{"$f":"IF(B70=0,\"\",MAX(A$69:A69)+1)","v":""},{"$f":"Supervision!A31","v":0},{"$f":"IFERROR(INDEX($B$69:$B$88,MATCH(ROW()-ROW($C$68),$A$69:$A$88,0)),\"\")","v":""}]
[{"$f":"IF(B71=0,\"\",MAX(A$69:A70)+1)","v":""},{"$f":"Supervision!A42","v":0},""]
[{"$f":"IF(B72=0,\"\",MAX(A$69:A71)+1)","v":""},{"$f":"Supervision!A53","v":0},""]
[{"$f":"IF(B73=0,\"\",MAX(A$69:A72)+1)","v":""},{"$f":"Supervision!A64","v":0},""]
[{"$f":"IF(B74=0,\"\",MAX(A$69:A73)+1)","v":""},{"$f":"Supervision!A75","v":0},""]
[{"$f":"IF(B75=0,\"\",MAX(A$69:A74)+1)","v":""},{"$f":"Supervision!A86","v":0},""]
[{"$f":"IF(B76=0,\"\",MAX(A$69:A75)+1)","v":""},{"$f":"Supervision!A97","v":0},""]
[{"$f":"IF(B77=0,\"\",MAX(A$69:A76)+1)","v":""},{"$f":"Supervision!A108","v":0},""]
[{"$f":"IF(B78=0,\"\",MAX(A$69:A77)+1)","v":""},{"$f":"Supervision!A119","v":0},""]
[{"$f":"IF(B79=0,\"\",MAX(A$69:A78)+1)","v":""},{"$f":"Supervision!A130","v":0},""]
[{"$f":"IF(B80=0,\"\",MAX(A$69:A79)+1)","v":""},{"$f":"Supervision!A141","v":0},""]
[{"$f":"IF(B81=0,\"\",MAX(A$69:A80)+1)","v":""},{"$f":"Supervision!A152","v":0},""]
[{"$f":"IF(B82=0,\"\",MAX(A$69:A81)+1)","v":""},{"$f":"Supervision!A163","v":0},""]
[{"$f":"IF(B83=0,\"\",MAX(A$69:A82)+1)","v":""},{"$f":"Supervision!A174","v":0},""]
[{"$f":"IF(B84=0,\"\",MAX(A$69:A83)+1)","v":""},{"$f":"Supervision!A185","v":0},""]
[{"$f":"IF(B85=0,\"\",MAX(A$69:A84)+1)","v":""},{"$f":"Supervision!A196","v":0},""]
[{"$f":"IF(B86=0,\"\",MAX(A$69:A85)+1)","v":""},{"$f":"Supervision!A207","v":0},""]
[{"$f":"IF(B87=0,\"\",MAX(A$69:A86)+1)","v":""},{"$f":"Supervision!A218","v":0},""]
[{"$f":"IF(B88=0,\"\",MAX(A$69:A87)+1)","v":""},{"$f":"Supervision!A229","v":0},""]

{"sheet":"StaffCalc&Factors","index":38,"n_rows":71,"n_cols":27,"rows_kept":71,"cut":false,"hidden":false,"merged":[[68,1,68,5],[55,1,55,3],[55,6,55,8],[56,13,56,18],[56,21,56,26],[64,13,64,18],[64,19,64,23],[47,19,47,23],[2,13,2,17],[2,19,2,23],[9,19,9,23],[17,1,17,3],[17,6,17,8],[18,13,18,18],[18,21,18,26],[26,13,26,18],[26,19,26,23],[30,1,30,5],[40,13,40,17],[40,19,40,23]]}
["TRAININGS"]
[]
["Startup",null,null,null,null,null,null,null,null,null,null,null,null,"Expected number of trainees according to number of admin level 5",null,null,null,null,null,"weighting factor for Incremental number of trainees (expected - already trained)/already trained"]
[null,"Total number TRAINED",null,"Refresher training",null,null,null,null,null,null,"Total trained","Number of Adminlevel5","Trained per adminlevel5","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"IF(A5=0,0,SUMIF(Startup!$A$17:$A$246,A5,Startup!$D$17:$D$246))","v":0},null,null,null,null,null,null,null,null,{"$f":"B5","v":0},{"$f":"NumberAdminLev5","v":0},{"$f":"IF(L5=0,0,B5/L5)","v":0},{"$f":"ModelCost!E13*$M5","v":0},{"$f":"ModelCost!F13*$M5","v":0},{"$f":"ModelCost!G13*$M5","v":0},{"$f":"ModelCost!H13*$M5","v":0},{"$f":"ModelCost!I13*$M5","v":0},null,{"$f":"IF(OR($K5=0,N5<K5),0,(N5-$K5)/$K5)","v":0},{"$f":"IF(OR(O5=0,O5<N5),0,(O5-N5)/$K5)","v":0},{"$f":"IF(OR(P5=0,P5<O5),0,(P5-O5)/$K5)","v":0},{"$f":"IF(OR(Q5=0,Q5<P5),0,(Q5-P5)/$K5)","v":0},{"$f":"IF(OR(R5=0,R5<Q5),0,(R5-Q5)/$K5)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"IF(A6=0,0,SUMIF(Startup!$A$17:$A$246,A6,Startup!$D$17:$D$246))","v":0},null,null,null,null,null,null,null,null,{"$f":"B6","v":0},{"$f":"NumberAdminLev5","v":0},{"$f":"IF(L6=0,0,B6/L6)","v":0},{"$f":"ModelCost!E14*$M6","v":0},{"$f":"ModelCost!F14*$M6","v":0},{"$f":"ModelCost!G14*$M6","v":0},{"$f":"ModelCost!H14*$M6","v":0},{"$f":"ModelCost!I14*$M6","v":0},null,{"$f":"IF(OR($K6=0,N6<K6),0,(N6-$K6)/$K6)","v":0},{"$f":"IF(OR(O6=0,O6<N6),0,(O6-N6)/$K6)","v":0},0,0,0]
[{"$f":"AdminLevel3","v":0},{"$f":"IF(A7=0,0,SUMIF(Startup!$A$17:$A$246,A7,Startup!$D$17:$D$246))","v":0},null,null,null,null,null,null,null,null,0,{"$f":"NumberAdminLev5","v":0},0,{"$f":"ModelCost!E15*$M7","v":0},{"$f":"ModelCost!F15*$M7","v":0},{"$f":"ModelCost!G15*$M7","v":0},{"$f":"ModelCost!H15*$M7","v":0},{"$f":"ModelCost!I15*$M7","v":0},null,0,0,0,0,0]
[{"$f":"AdminLevel4","v":0},{"$f":"IF(A8=0,0,SUMIF(Startup!$A$17:$A$246,A8,Startup!$D$17:$D$246))","v":0},null,null,null,null,null,null,null,null,0,{"$f":"NumberAdminLev5","v":0},0,{"$f":"ModelCost!E16*$M8","v":0},{"$f":"ModelCost!F16*$M8","v":0},{"$f":"ModelCost!G16*$M8","v":0},{"$f":"ModelCost!H16*$M8","v":0},{"$f":"ModelCost!I16*$M8","v":0},null,0,0,0,0,0]
[{"$f":"AdminLevel5","v":0},{"$f":"IF(A9=0,0,SUMIF(Startup!$A$17:$A$246,A9,Startup!$D$17:$D$246))","v":0},null,{"$f":"SUM(L_1110:L_2229!H25:H245)","v":0},null,null,null,null,null,null,0,{"$f":"NumberAdminLev5","v":0},0,{"$f":"ModelCost!E17*$M9","v":0},{"$f":"ModelCost!F17*$M9","v":0},{"$f":"ModelCost!G17*$M9","v":0},{"$f":"ModelCost!H17*$M9","v":0},{"$f":"ModelCost!I17*$M9","v":0},null,0,0,0,0,0]
["Startup",null,null,"Governance",null,null,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,"weighting factor for Incremental number of trainees (expected - already trained)/already trained"]
[null,"Total number WORKSHOPS",null,null,"Total number WORKSHOPS",null,null,"Total number WORKSHOPS",null,null,"Total workshops","Number of Adminlevel5","Workshop per Adminlevel5","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"IF(A12=0,0,SUMIF(Startup!$A$252:$A$470,A12,Startup!$D$252:$D$470))","v":0},null,"National",{"$f":"IF(D12=0,0,SUMIF(Governance!$A$16:$A$235,D12,Governance!$D$16:$D$235))","v":0},null,"National",{"$f":"IF(G12=0,0,SUMIF(Supervision!$H$22:$H$240,G12,Supervision!$C$22:$C$240))","v":0},null,null,{"$f":"B12+E12+H12","v":0},{"$f":"NumberAdminLev5","v":0},{"$f":"IF(L12=0,0,K12/L12)","v":0},{"$f":"ModelCost!E13*$M12","v":0},{"$f":"ModelCost!F13*$M12","v":0},{"$f":"ModelCost!G13*$M12","v":0},{"$f":"ModelCost!H13*$M12","v":0},{"$f":"ModelCost!I13*$M12","v":0},null,{"$f":"IF(OR($K12=0,N12<K12),0,(N12-$K12)/$K12)","v":0},{"$f":"IF(OR(O12=0,O12<N12),0,(O12-N12)/$K12)","v":0},{"$f":"IF(OR(P12=0,P12<O12),0,(P12-O12)/$K12)","v":0},0,0]
[{"$f":"AdminLevel2","v":0},{"$f":"IF(A13=0,0,SUMIF(Startup!$A$252:$A$470,A13,Startup!$D$252:$D$470))","v":0},null,0,{"$f":"IF(D13=0,0,SUMIF(Governance!$A$16:$A$235,D13,Governance!$D$16:$D$235))","v":0},null,0,{"$f":"IF(G13=0,0,SUMIF(Supervision!$H$22:$H$240,G13,Supervision!$C$22:$C$240))","v":0},null,null,{"$f":"B13+E13+H13","v":0},{"$f":"NumberAdminLev5","v":0},{"$f":"IF(L13=0,0,K13/L13)","v":0},{"$f":"ModelCost!E14*$M13","v":0},{"$f":"ModelCost!F14*$M13","v":0},{"$f":"ModelCost!G14*$M13","v":0},{"$f":"ModelCost!H14*$M13","v":0},{"$f":"ModelCost!I14*$M13","v":0},null,{"$f":"IF(OR($K13=0,N13<K13),0,(N13-$K13)/$K13)","v":0},{"$f":"IF(OR(O13=0,O13<N13),0,(O13-N13)/$K13)","v":0},0,0,0]
[{"$f":"AdminLevel3","v":0},{"$f":"IF(A14=0,0,SUMIF(Startup!$A$252:$A$470,A14,Startup!$D$252:$D$470))","v":0},null,0,{"$f":"IF(D14=0,0,SUMIF(Governance!$A$16:$A$235,D14,Governance!$D$16:$D$235))","v":0},null,0,{"$f":"IF(G14=0,0,SUMIF(Supervision!$H$22:$H$240,G14,Supervision!$C$22:$C$240))","v":0},null,null,0,{"$f":"NumberAdminLev5","v":0},0,{"$f":"ModelCost!E15*$M14","v":0},{"$f":"ModelCost!F15*$M14","v":0},{"$f":"ModelCost!G15*$M14","v":0},{"$f":"ModelCost!H15*$M14","v":0},{"$f":"ModelCost!I15*$M14","v":0},null,0,0,0,0,0]
[{"$f":"AdminLevel4","v":0},{"$f":"IF(A15=0,0,SUMIF(Startup!$A$252:$A$470,A15,Startup!$D$252:$D$470))","v":0},null,0,{"$f":"IF(D15=0,0,SUMIF(Governance!$A$16:$A$235,D15,Governance!$D$16:$D$235))","v":0},null,0,{"$f":"IF(G15=0,0,SUMIF(Supervision!$H$22:$H$240,G15,Supervision!$C$22:$C$240))","v":0},null,null,0,{"$f":"NumberAdminLev5","v":0},0,{"$f":"ModelCost!E16*$M15","v":0},{"$f":"ModelCost!F16*$M15","v":0},{"$f":"ModelCost!G16*$M15","v":0},{"$f":"ModelCost!H16*$M15","v":0},{"$f":"ModelCost!I16*$M15","v":0},null,0,0,0,0,0]
[{"$f":"AdminLevel5","v":0},{"$f":"IF(A16=0,0,SUMIF(Startup!$A$252:$A$470,A16,Startup!$D$252:$D$470))","v":0},null,0,{"$f":"IF(D16=0,0,SUMIF(Governance!$A$16:$A$235,D16,Governance!$D$16:$D$235))","v":0},null,0,{"$f":"IF(G16=0,0,SUMIF(Supervision!$H$22:$H$240,G16,Supervision!$C$22:$C$240))","v":0},null,null,0,{"$f":"NumberAdminLev5","v":0},0,{"$f":"ModelCost!E17*$M16","v":0},{"$f":"ModelCost!F17*$M16","v":0},{"$f":"ModelCost!G17*$M16","v":0},{"$f":"ModelCost!H17*$M16","v":0},{"$f":"ModelCost!I17*$M16","v":0},null,0,0,0,0,0]
[]
["PERSONNEL","Total number",null,null,null,null,"Total FTEs"]
[null,"Supervision","Program Management","VA delivery","Total Number country","Number per NumberAdminLevel5","Supervision","Program Management","VA delivery",null,"FTE per VA",null,"FOR CAPITAL COST","Units in year x/units in current year",null,null,null,null,null,null,"FOR RECURRENT COST","Units in year x/units in current year"]
[{"$f":"Lists!E2","v":"Community key informants"},null,null,{"$f":"SUM(L_1110:L_2229!Q284)","v":0},{"$f":"SUM(B20:D20)","v":0},{"$f":"IF(NumberAdminLev5=0,0,E20/NumberAdminLev5)","v":0},null,null,{"$f":"SUM(L_1110:L_2229!R284)","v":0},{"$f":"SUM(G20:I20)","v":0},{"$f":"IF(NumberVA=0,0,J20/NumberVA)","v":0},null,"Level","Current","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Level","Current","Year 1","Year 2","Year 3","Year 4","Year 5"]
[{"$f":"Lists!E3","v":"VA interviewers"},null,null,{"$f":"SUM(L_1110:L_2229!Q285)","v":0},{"$f":"SUM(B21:D21)","v":0},0,null,null,{"$f":"SUM(L_1110:L_2229!R285)","v":0},{"$f":"SUM(G21:I21)","v":0},0,null,{"$f":"ModelCost!B13","v":"National"},null,{"$f":"IF(((ModelCost!E13-ModelCost!$C13)/ModelCost!$C13)<=0,0,(ModelCost!E13-ModelCost!$C13)/ModelCost!$C13)","v":0},{"$f":"IF(((ModelCost!F13-ModelCost!$C13)/ModelCost!$C13)<=0,0,(ModelCost!F13-ModelCost!$C13)/ModelCost!$C13)","v":0},{"$f":"IF(((ModelCost!G13-ModelCost!$C13)/ModelCost!$C13)<=0,0,(ModelCost!G13-ModelCost!$C13)/ModelCost!$C13)","v":0},{"$f":"IF(((ModelCost!H13-ModelCost!$C13)/ModelCost!$C13)<=0,0,(ModelCost!H13-ModelCost!$C13)/ModelCost!$C13)","v":0},{"$f":"IF(((ModelCost!I13-ModelCost!$C13)/ModelCost!$C13)<=0,0,(ModelCost!I13-ModelCost!$C13)/ModelCost!$C13)","v":0},null,{"$f":"ModelCost!K13","v":0},null,{"$f":"ModelCost!E13/ModelCost!$C13","v":0},{"$f":"ModelCost!F13/ModelCost!$C13","v":0},{"$f":"ModelCost!G13/ModelCost!$C13","v":0},{"$f":"ModelCost!H13/ModelCost!$C13","v":0},{"$f":"ModelCost!I13/ModelCost!$C13","v":0}]
[{"$f":"Lists!E4","v":"VA supervisors"},null,null,{"$f":"SUM(L_1110:L_2229!Q286)","v":0},0,0,null,null,{"$f":"SUM(L_1110:L_2229!R286)","v":0},0,0,null,{"$f":"ModelCost!B14","v":0},null,{"$f":"IF(((ModelCost!E14-ModelCost!$C14)/ModelCost!$C14)<=0,0,(ModelCost!E14-ModelCost!$C14)/ModelCost!$C14)","v":0},{"$f":"IF(((ModelCost!F14-ModelCost!$C14)/ModelCost!$C14)<=0,0,(ModelCost!F14-ModelCost!$C14)/ModelCost!$C14)","v":0},{"$f":"IF(((ModelCost!G14-ModelCost!$C14)/ModelCost!$C14)<=0,0,(ModelCost!G14-ModelCost!$C14)/ModelCost!$C14)","v":0},{"$f":"IF(((ModelCost!H14-ModelCost!$C14)/ModelCost!$C14)<=0,0,(ModelCost!H14-ModelCost!$C14)/ModelCost!$C14)","v":0},{"$f":"IF(((ModelCost!I14-ModelCost!$C14)/ModelCost!$C14)<=0,0,(ModelCost!I14-ModelCost!$C14)/ModelCost!$C14)","v":0},null,{"$f":"ModelCost!K14","v":0},null,{"$f":"ModelCost!E14/ModelCost!$C14","v":0},{"$f":"ModelCost!F14/ModelCost!$C14","v":0},{"$f":"ModelCost!G14/ModelCost!$C14","v":0},{"$f":"ModelCost!H14/ModelCost!$C14","v":0},{"$f":"ModelCost!I14/ModelCost!$C14","v":0}]
[{"$f":"Lists!E5","v":"VA physician coders or signers"},null,null,{"$f":"SUM(L_1110:L_2229!Q287)","v":0},0,0,null,null,{"$f":"SUM(L_1110:L_2229!R287)","v":0},0,0,null,{"$f":"ModelCost!B15","v":0},null,{"$f":"IF(((ModelCost!E15-ModelCost!$C15)/ModelCost!$C15)<=0,0,(ModelCost!E15-ModelCost!$C15)/ModelCost!$C15)","v":0},{"$f":"IF(((ModelCost!F15-ModelCost!$C15)/ModelCost!$C15)<=0,0,(ModelCost!F15-ModelCost!$C15)/ModelCost!$C15)","v":0},{"$f":"IF(((ModelCost!G15-ModelCost!$C15)/ModelCost!$C15)<=0,0,(ModelCost!G15-ModelCost!$C15)/ModelCost!$C15)","v":0},{"$f":"IF(((ModelCost!H15-ModelCost!$C15)/ModelCost!$C15)<=0,0,(ModelCost!H15-ModelCost!$C15)/ModelCost!$C15)","v":0},{"$f":"IF(((ModelCost!I15-ModelCost!$C15)/ModelCost!$C15)<=0,0,(ModelCost!I15-ModelCost!$C15)/ModelCost!$C15)","v":0},null,{"$f":"ModelCost!K15","v":0},null,{"$f":"ModelCost!E15/ModelCost!$C15","v":0},{"$f":"ModelCost!F15/ModelCost!$C15","v":0},{"$f":"ModelCost!G15/ModelCost!$C15","v":0},{"$f":"ModelCost!H15/ModelCost!$C15","v":0},{"$f":"ModelCost!I15/ModelCost!$C15","v":0}]
[{"$f":"Lists!E6","v":"VA IT logistics and Help desk"},null,null,{"$f":"SUM(L_1110:L_2229!Q288)","v":0},0,0,null,null,{"$f":"SUM(L_1110:L_2229!R288)","v":0},0,0,null,{"$f":"ModelCost!B16","v":0},null,{"$f":"IF(((ModelCost!E16-ModelCost!$C16)/ModelCost!$C16)<=0,0,(ModelCost!E16-ModelCost!$C16)/ModelCost!$C16)","v":0},{"$f":"IF(((ModelCost!F16-ModelCost!$C16)/ModelCost!$C16)<=0,0,(ModelCost!F16-ModelCost!$C16)/ModelCost!$C16)","v":0},{"$f":"IF(((ModelCost!G16-ModelCost!$C16)/ModelCost!$C16)<=0,0,(ModelCost!G16-ModelCost!$C16)/ModelCost!$C16)","v":0},{"$f":"IF(((ModelCost!H16-ModelCost!$C16)/ModelCost!$C16)<=0,0,(ModelCost!H16-ModelCost!$C16)/ModelCost!$C16)","v":0},{"$f":"IF(((ModelCost!I16-ModelCost!$C16)/ModelCost!$C16)<=0,0,(ModelCost!I16-ModelCost!$C16)/ModelCost!$C16)","v":0},null,{"$f":"ModelCost!K16","v":0},null,{"$f":"ModelCost!E16/ModelCost!$C16","v":0},{"$f":"ModelCost!F16/ModelCost!$C16","v":0},{"$f":"ModelCost!G16/ModelCost!$C16","v":0},{"$f":"ModelCost!H16/ModelCost!$C16","v":0},{"$f":"ModelCost!I16/ModelCost!$C16","v":0}]
[{"$f":"Lists!E7","v":"VA analyst"},null,null,{"$f":"SUM(L_1110:L_2229!Q289)","v":0},0,0,null,null,{"$f":"SUM(L_1110:L_2229!R289)","v":0},0,0,null,{"$f":"ModelCost!B17","v":0},null,{"$f":"IF(((ModelCost!E17-ModelCost!$C17)/ModelCost!$C17)<=0,0,(ModelCost!E17-ModelCost!$C17)/ModelCost!$C17)","v":0},{"$f":"IF(((ModelCost!F17-ModelCost!$C17)/ModelCost!$C17)<=0,0,(ModelCost!F17-ModelCost!$C17)/ModelCost!$C17)","v":0},{"$f":"IF(((ModelCost!G17-ModelCost!$C17)/ModelCost!$C17)<=0,0,(ModelCost!G17-ModelCost!$C17)/ModelCost!$C17)","v":0},{"$f":"IF(((ModelCost!H17-ModelCost!$C17)/ModelCost!$C17)<=0,0,(ModelCost!H17-ModelCost!$C17)/ModelCost!$C17)","v":0},{"$f":"IF(((ModelCost!I17-ModelCost!$C17)/ModelCost!$C17)<=0,0,(ModelCost!I17-ModelCost!$C17)/ModelCost!$C17)","v":0},null,{"$f":"ModelCost!K17","v":0},null,{"$f":"ModelCost!E17/ModelCost!$C17","v":0},{"$f":"ModelCost!F17/ModelCost!$C17","v":0},{"$f":"ModelCost!G17/ModelCost!$C17","v":0},{"$f":"ModelCost!H17/ModelCost!$C17","v":0},{"$f":"ModelCost!I17/ModelCost!$C17","v":0}]
[{"$f":"Lists!E8","v":"National manager & supervisor"},{"$f":"SUMIF(Supervision!$C$245:$C$264,\"National\",Supervision!$E$245:$E$264)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,\"National\",ProgramManag!$E$18:$E$37)","v":0},{"$f":"SUM(L_1110:L_2229!Q290)","v":0},0,0,{"$f":"SUMIF(Supervision!$C$245:$C$264,\"National\",Supervision!$R$245:$R$264)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,\"National\",ProgramManag!$R$18:$R$37)","v":0},{"$f":"SUM(L_1110:L_2229!R290)","v":0},0,0]
[{"$f":"Lists!E9","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(Supervision!$C$245:$C$264,\"<>National\",Supervision!$E$245:$E$264)-SUMIF(Supervision!$C$245:$C$264,AdminLevel5,Supervision!$E$245:$E$264)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,\"<>National\",ProgramManag!$E$18:$E$37)-SUMIF(ProgramManag!$C$18:$C$37,AdminLevel5,ProgramManag!$E$18:$E$37)","v":0},{"$f":"SUM(L_1110:L_2229!Q291)","v":0},0,0,{"$f":"SUMIF(Supervision!$C$245:$C$264,\"<>National\",Supervision!$R$245:$R$264)-SUMIF(Supervision!$C$245:$C$264,AdminLevel5,Supervision!$R$245:$R$264)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,\"<>National\",ProgramManag!$R$18:$R$37)-SUMIF(ProgramManag!$C$18:$C$37,AdminLevel5,ProgramManag!$R$18:$R$37)","v":0},{"$f":"SUM(L_1110:L_2229!R291)","v":0},0,0,null,"FOR RECURRENT COST","Units in year x/units in current year",null,null,null,null,null,"weighting factor for Incremental number of numberadminlevel (ratio number below to number same expected/current)  "]
[{"$f":"Lists!E10","v":"Consultant"},null,null,{"$f":"SUM(L_1110:L_2229!Q292)","v":0},0,0,null,null,{"$f":"SUM(L_1110:L_2229!R292)","v":0},0,0,null,"Level","Current","Year 1","Year 2","Year 3","Year 4","Year 5","Year 1","Year 2","Year 3","Year 4","Year 5"]
[{"$f":"Lists!E11","v":"Other"},null,null,{"$f":"SUM(L_1110:L_2229!Q293)","v":0},0,0,null,null,{"$f":"SUM(L_1110:L_2229!R293)","v":0},0,0,null,{"$f":"ModelCost!B13","v":"National"},{"$f":"ModelCost!C14/ModelCost!C13","v":1},{"$f":"IF(OR(ModelCost!E13=0, $N29=0),0,(ModelCost!E14/ModelCost!E13)/$N29)","v":0},{"$f":"IF(OR(ModelCost!F13=0, $N29=0),0,(ModelCost!F14/ModelCost!F13)/$N29)","v":0},{"$f":"IF(OR(ModelCost!G13=0, $N29=0),0,(ModelCost!G14/ModelCost!G13)/$N29)","v":0},{"$f":"IF(OR(ModelCost!H13=0, $N29=0),0,(ModelCost!H14/ModelCost!H13)/$N29)","v":0},{"$f":"IF(OR(ModelCost!I13=0, $N29=0),0,(ModelCost!I14/ModelCost!I13)/$N29)","v":0},{"$f":"IF(OR($M$30=0,$M$30=\"x\",$M$30=\"\"),IF(OR($M$31=0,$M$31=\"x\",$M$31=\"\"),IF(OR($M$32=0,$M$32=\"x\",$M$32=\"\"),O$32,O$31),O$30),O$30)","v":0},{"$f":"IF(OR($M$30=0,$M$30=\"x\",$M$30=\"\"),IF(OR($M$31=0,$M$31=\"x\",$M$31=\"\"),IF(OR($M$32=0,$M$32=\"x\",$M$32=\"\"),P$32,P$31),P$30),P$30)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!B14","v":0},{"$f":"ModelCost!C15/ModelCost!C14","v":1},{"$f":"IF(OR(ModelCost!E14=0, $N30=0),0,(ModelCost!E15/ModelCost!E14)/$N30)","v":0},{"$f":"IF(OR(ModelCost!F14=0, $N30=0),0,(ModelCost!F15/ModelCost!F14)/$N30)","v":0},{"$f":"IF(OR(ModelCost!G14=0, $N30=0),0,(ModelCost!G15/ModelCost!G14)/$N30)","v":0},{"$f":"IF(OR(ModelCost!H14=0, $N30=0),0,(ModelCost!H15/ModelCost!H14)/$N30)","v":0},{"$f":"IF(OR(ModelCost!I14=0, $N30=0),0,(ModelCost!I15/ModelCost!I14)/$N30)","v":0},{"$f":"IF(OR($M$31=0,$M$31=\"x\",$M$31=\"\"),IF(OR($M$32=0,$M$32=\"x\",$M$32=\"\"),O$32,O$31),O$30)","v":0},{"$f":"IF(OR($M$31=0,$M$31=\"x\",$M$31=\"\"),IF(OR($M$32=0,$M$32=\"x\",$M$32=\"\"),P$32,P$31),P$30)","v":0},0,0,0]
[null,"Expected VAs*FTEs/VA",null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!B15","v":0},{"$f":"ModelCost!C16/ModelCost!C15","v":1},{"$f":"IF(OR(ModelCost!E15=0, $N31=0),0,(ModelCost!E16/ModelCost!E15)/$N31)","v":0},{"$f":"IF(OR(ModelCost!F15=0, $N31=0),0,(ModelCost!F16/ModelCost!F15)/$N31)","v":0},{"$f":"IF(OR(ModelCost!G15=0, $N31=0),0,(ModelCost!G16/ModelCost!G15)/$N31)","v":0},{"$f":"IF(OR(ModelCost!H15=0, $N31=0),0,(ModelCost!H16/ModelCost!H15)/$N31)","v":0},{"$f":"IF(OR(ModelCost!I15=0, $N31=0),0,(ModelCost!I16/ModelCost!I15)/$N31)","v":0},{"$f":"IF(OR($M$32=0,$M$32=\"x\",$M$32=\"\"),O$32,O$31)","v":0},{"$f":"IF(OR($M$32=0,$M$32=\"x\",$M$32=\"\"),P$32,P$31)","v":0},0,0,0]
["FTE interviewers & supervisors/VA","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,null,null,null,{"$f":"ModelCost!B16","v":0},{"$f":"ModelCost!C17/ModelCost!C16","v":1},{"$f":"IF(OR(ModelCost!E16=0, $N32=0),0,(ModelCost!E17/ModelCost!E16)/$N32)","v":0},{"$f":"IF(OR(ModelCost!F16=0, $N32=0),0,(ModelCost!F17/ModelCost!F16)/$N32)","v":0},{"$f":"IF(OR(ModelCost!G16=0, $N32=0),0,(ModelCost!G17/ModelCost!G16)/$N32)","v":0},{"$f":"IF(OR(ModelCost!H16=0, $N32=0),0,(ModelCost!H17/ModelCost!H16)/$N32)","v":0},{"$f":"IF(OR(ModelCost!I16=0, $N32=0),0,(ModelCost!I17/ModelCost!I16)/$N32)","v":0},{"$f":"O32","v":0},{"$f":"P32","v":0},0,0,0]
[{"$f":"K21+K22","v":0},{"$f":"IF(AND($J$21=0,$J$22=0),0,($A$33*ModelCost!E29)/($J$21+$J$22))","v":0},{"$f":"IF(AND($J$21=0,$J$22=0),0,($A$33*ModelCost!F29)/($J$21+$J$22))","v":0},{"$f":"IF(AND($J$21=0,$J$22=0),0,($A$33*ModelCost!G29)/($J$21+$J$22))","v":0},{"$f":"IF(AND($J$21=0,$J$22=0),0,($A$33*ModelCost!H29)/($J$21+$J$22))","v":0},{"$f":"IF(AND($J$21=0,$J$22=0),0,($A$33*ModelCost!I29)/($J$21+$J$22))","v":0},null,null,null,null,null,null,{"$f":"ModelCost!B17","v":0},{"$f":"ModelCost!C17/ModelCost!$C$17","v":1},{"$f":"IF(((ModelCost!E17-ModelCost!$C17)/ModelCost!$C17)<=0,1,(ModelCost!E17-ModelCost!$C17)/ModelCost!$C17)","v":1},{"$f":"IF(((ModelCost!F17-ModelCost!$C17)/ModelCost!$C17)<=0,1,(ModelCost!F17-ModelCost!$C17)/ModelCost!$C17)","v":1},{"$f":"IF(((ModelCost!G17-ModelCost!$C17)/ModelCost!$C17)<=0,1,(ModelCost!G17-ModelCost!$C17)/ModelCost!$C17)","v":1},{"$f":"IF(((ModelCost!H17-ModelCost!$C17)/ModelCost!$C17)<=0,1,(ModelCost!H17-ModelCost!$C17)/ModelCost!$C17)","v":1},{"$f":"IF(((ModelCost!I17-ModelCost!$C17)/ModelCost!$C17)<=0,1,(ModelCost!I17-ModelCost!$C17)/ModelCost!$C17)","v":1},{"$f":"O33","v":1},1,1,1,1]
[]
[]
[]
[]
[]
["TRAININGS"]
[]
["Startup",null,null,"BDGovernance",null,null,"BDSupervision",null,null,null,null,null,null,"Expected number of trainees according to number of BDAdmin level 5",null,null,null,null,null,"weighting factor for Incremental number of trainees (expected - already trained)/already trained"]
[null,"Total number TRAINED",null,null,null,null,null,null,null,null,"Total trained","Number of BDAdminlevel5","Trained per BDAdminlevel5","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["National",{"$f":"IF(A43=0,0,SUMIF(BDStartup!$A$17:$A$246,A43,BDStartup!$D$17:$D$246))","v":0},null,null,null,null,null,null,null,null,{"$f":"B43","v":0},{"$f":"BDNumberAdminLevel5","v":0},{"$f":"IF(L43=0,0,B43/L43)","v":0},{"$f":"ModelCost!E13*$M43","v":0},{"$f":"ModelCost!F13*$M43","v":0},{"$f":"ModelCost!G13*$M43","v":0},{"$f":"ModelCost!H13*$M43","v":0},{"$f":"ModelCost!I13*$M43","v":0},null,{"$f":"IF(OR($K43=0,N43-$K43<0),0,(N43-$K43)/$K43)","v":0},{"$f":"IF(OR($K43=0,O43-N43<0),0,(O43-N43)/$K43)","v":0},{"$f":"IF(OR($K43=0,P43-O43<0),0,(P43-O43)/$K43)","v":0},0,0]
[{"$f":"BDAdminLevel2","v":0},{"$f":"IF(A44=0,0,(SUMIF(BDStartup!$A$17:$A$246,A44,BDStartup!$D$17:$D$246))*BDNumberAdminLevel2)","v":0},null,null,null,null,null,null,null,null,{"$f":"B44","v":0},{"$f":"BDNumberAdminLevel5","v":0},{"$f":"IF(L44=0,0,B44/L44)","v":0},{"$f":"ModelCost!E14*$M44","v":0},{"$f":"ModelCost!F14*$M44","v":0},{"$f":"ModelCost!G14*$M44","v":0},{"$f":"ModelCost!H14*$M44","v":0},{"$f":"ModelCost!I14*$M44","v":0},null,{"$f":"IF(OR($K44=0,N44-$K44<0),0,(N44-$K44)/$K44)","v":0},{"$f":"IF(OR($K44=0,O44-N44<0),0,(O44-N44)/$K44)","v":0},{"$f":"IF(OR($K44=0,P44-O44<0),0,(P44-O44)/$K44)","v":0},{"$f":"IF(OR($K44=0,Q44-P44<0),0,(Q44-P44)/$K44)","v":0},{"$f":"IF(OR($K44=0,R44-Q44<0),0,(R44-Q44)/$K44)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"IF(A45=0,0,(SUMIF(BDStartup!$A$17:$A$246,A45,BDStartup!$D$17:$D$246))*BDNumberAdminLevel3)","v":0},null,null,null,null,null,null,null,null,0,{"$f":"BDNumberAdminLevel5","v":0},0,{"$f":"ModelCost!E15*$M45","v":0},{"$f":"ModelCost!F15*$M45","v":0},{"$f":"ModelCost!G15*$M45","v":0},{"$f":"ModelCost!H15*$M45","v":0},{"$f":"ModelCost!I15*$M45","v":0},null,0,0,0,0,0]
[{"$f":"BDAdminLevel4","v":0},{"$f":"IF(A46=0,0,(SUMIF(BDStartup!$A$17:$A$246,A46,BDStartup!$D$17:$D$246))*NumberAdminLev4)","v":0},null,null,null,null,null,null,null,null,0,{"$f":"BDNumberAdminLevel5","v":0},0,{"$f":"ModelCost!E16*$M46","v":0},{"$f":"ModelCost!F16*$M46","v":0},{"$f":"ModelCost!G16*$M46","v":0},{"$f":"ModelCost!H16*$M46","v":0},{"$f":"ModelCost!I16*$M46","v":0},null,0,0,0,0,0]
[{"$f":"BDAdminlevel5","v":0},{"$f":"(BDSampling!D40+BDSampling!D41)*BDNumberAdminLevel5","v":0},null,null,null,null,null,null,null,null,0,{"$f":"BDNumberAdminLevel5","v":0},0,{"$f":"ModelCost!E17*$M47","v":0},{"$f":"ModelCost!F17*$M47","v":0},{"$f":"ModelCost!G17*$M47","v":0},{"$f":"ModelCost!H17*$M47","v":0},{"$f":"ModelCost!I17*$M47","v":0},null,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"weighting factor for Incremental number of trainees (expected - already trained)/already trained"]
[null,"Total number WORKSHOPS",null,null,"Total number WORKSHOPS",null,null,"Total number WORKSHOPS",null,null,"Total workshops","Number of BDAdminlevel5","Workshop per BDAdminlevel5","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Year 1","Year 2","Year 3","Year 4","Year 5"]
["National",{"$f":"IF(A50=0,0,SUMIF(BDStartup!$A$252:$A$470,A50,BDStartup!$D$252:$D$470))","v":0},null,"National",{"$f":"IF(D50=0,0,SUMIF(BDGovernance!$A$16:$A$235,D50,BDGovernance!$D$16:$D$235))","v":0},null,"National",{"$f":"IF(G50=0,0,SUMIF(BDSupervision!$H$22:$H$240,G50,BDSupervision!$C$22:$C$240))","v":0},null,null,{"$f":"B50+E50+H50","v":0},{"$f":"BDNumberAdminLevel5","v":0},{"$f":"IF(L50=0,0,K50/L50)","v":0},{"$f":"ModelCost!E13*$M50","v":0},{"$f":"ModelCost!F13*$M50","v":0},{"$f":"ModelCost!G13*$M50","v":0},{"$f":"ModelCost!H13*$M50","v":0},{"$f":"ModelCost!I13*$M50","v":0},null,{"$f":"IF(OR($K50=0,N50-$K50<0),0,(N50-$K50)/$K50)","v":0},{"$f":"IF(OR($K50=0,O50-N50<0),0,(O50-N50)/$K50)","v":0},{"$f":"IF(OR($K50=0,P50-O50<0),0,(P50-O50)/$K50)","v":0},0,0]
[{"$f":"BDAdminLevel2","v":0},{"$f":"IF(A51=0,0,SUMIF(BDStartup!$A$252:$A$470,A51,BDStartup!$D$252:$D$470))","v":0},null,{"$f":"BDAdminLevel2","v":0},{"$f":"IF(D51=0,0,SUMIF(BDGovernance!$A$16:$A$235,D51,BDGovernance!$D$16:$D$235))","v":0},null,{"$f":"BDAdminLevel2","v":0},{"$f":"IF(G51=0,0,SUMIF(BDSupervision!$H$22:$H$240,G51,BDSupervision!$C$22:$C$240))","v":0},null,null,{"$f":"B51+E51+H51","v":0},{"$f":"BDNumberAdminLevel5","v":0},{"$f":"IF(L51=0,0,K51/L51)","v":0},{"$f":"ModelCost!E14*$M51","v":0},{"$f":"ModelCost!F14*$M51","v":0},{"$f":"ModelCost!G14*$M51","v":0},{"$f":"ModelCost!H14*$M51","v":0},{"$f":"ModelCost!I14*$M51","v":0},null,{"$f":"IF(OR($K51=0,N51-$K51<0),0,(N51-$K51)/$K51)","v":0},{"$f":"IF(OR($K51=0,O51-N51<0),0,(O51-N51)/$K51)","v":0},{"$f":"IF(OR($K51=0,P51-O51<0),0,(P51-O51)/$K51)","v":0},{"$f":"IF(OR($K51=0,Q51-P51<0),0,(Q51-P51)/$K51)","v":0},{"$f":"IF(OR($K51=0,R51-Q51<0),0,(R51-Q51)/$K51)","v":0}]
[{"$f":"BDAdminLevel3","v":0},{"$f":"IF(A52=0,0,SUMIF(BDStartup!$A$252:$A$470,A52,BDStartup!$D$252:$D$470))","v":0},null,{"$f":"BDAdminLevel3","v":0},{"$f":"IF(D52=0,0,SUMIF(BDGovernance!$A$16:$A$235,D52,BDGovernance!$D$16:$D$235))","v":0},null,{"$f":"BDAdminLevel3","v":0},{"$f":"IF(G52=0,0,SUMIF(BDSupervision!$H$22:$H$240,G52,BDSupervision!$C$22:$C$240))","v":0},null,null,0,{"$f":"BDNumberAdminLevel5","v":0},0,{"$f":"ModelCost!E15*$M52","v":0},{"$f":"ModelCost!F15*$M52","v":0},{"$f":"ModelCost!G15*$M52","v":0},{"$f":"ModelCost!H15*$M52","v":0},{"$f":"ModelCost!I15*$M52","v":0},null,0,0,0,0,0]
[{"$f":"BDAdminLevel4","v":0},{"$f":"IF(A53=0,0,SUMIF(BDStartup!$A$252:$A$470,A53,BDStartup!$D$252:$D$470))","v":0},null,{"$f":"BDAdminLevel4","v":0},{"$f":"IF(D53=0,0,SUMIF(BDGovernance!$A$16:$A$235,D53,BDGovernance!$D$16:$D$235))","v":0},null,{"$f":"BDAdminLevel4","v":0},{"$f":"IF(G53=0,0,SUMIF(BDSupervision!$H$22:$H$240,G53,BDSupervision!$C$22:$C$240))","v":0},null,null,0,{"$f":"BDNumberAdminLevel5","v":0},0,{"$f":"ModelCost!E16*$M53","v":0},{"$f":"ModelCost!F16*$M53","v":0},{"$f":"ModelCost!G16*$M53","v":0},{"$f":"ModelCost!H16*$M53","v":0},{"$f":"ModelCost!I16*$M53","v":0},null,0,0,0,0,0]
[{"$f":"BDAdminlevel5","v":0},{"$f":"IF(A54=0,0,SUMIF(BDStartup!$A$252:$A$470,A54,BDStartup!$D$252:$D$470))","v":0},null,{"$f":"BDAdminlevel5","v":0},{"$f":"IF(D54=0,0,SUMIF(BDGovernance!$A$16:$A$235,D54,BDGovernance!$D$16:$D$235))","v":0},null,{"$f":"BDAdminlevel5","v":0},{"$f":"IF(G54=0,0,SUMIF(BDSupervision!$H$22:$H$240,G54,BDSupervision!$C$22:$C$240))","v":0},null,null,0,{"$f":"BDNumberAdminLevel5","v":0},0,{"$f":"ModelCost!E17*$M54","v":0},{"$f":"ModelCost!F17*$M54","v":0},{"$f":"ModelCost!G17*$M54","v":0},{"$f":"ModelCost!H17*$M54","v":0},{"$f":"ModelCost!I17*$M54","v":0},null,0,0,0,0,0]
[]
["PERSONNEL","Total number",null,null,null,null,"Total FTEs"]
[null,"BDSupervision","Program Management","VA delivery","Total Number country","Number per NumberAdminLevle5","BDSupervision","Program Management","VA delivery",null,"FTE per VA",null,"FOR CAPITAL COST","Units in year x/units in current year",null,null,null,null,null,null,"FOR RECURRENT COST","Units in year x/units in current year"]
[{"$f":"Lists!E2","v":"Community key informants"},null,null,{"$f":"BDL_1110!Q284*BDNumberAdminLevel5","v":0},{"$f":"SUM(B58:D58)","v":0},{"$f":"IF(BDNumberAdminLevel5=0,\"\",E58/BDNumberAdminLevel5)","v":""},null,null,{"$f":"BDL_1110!R284*BDNumberAdminLevel5","v":0},{"$f":"SUM(G58:I58)","v":0},{"$f":"IF(BDNumberVA=0,0,J58/BDNumberVA)","v":0},null,"Level","Current","Year 1","Year 2","Year 3","Year 4","Year 5",null,"Level","Current","Year 1","Year 2","Year 3","Year 4","Year 5"]
[{"$f":"Lists!E3","v":"VA interviewers"},null,null,{"$f":"BDL_1110!Q285*BDNumberAdminLevel5","v":0},{"$f":"SUM(B59:D59)","v":0},"",null,null,{"$f":"BDL_1110!R285*BDNumberAdminLevel5","v":0},{"$f":"SUM(G59:I59)","v":0},0,null,"National",null,{"$f":"IF(((ModelCost!E13-ModelCost!$C13)/ModelCost!$C13)<=0,0,(ModelCost!E13-ModelCost!$C13)/ModelCost!$C13)","v":0},{"$f":"IF(((ModelCost!F13-ModelCost!$C13)/ModelCost!$C13)<=0,0,(ModelCost!F13-ModelCost!$C13)/ModelCost!$C13)","v":0},{"$f":"IF(((ModelCost!G13-ModelCost!$C13)/ModelCost!$C13)<=0,0,(ModelCost!G13-ModelCost!$C13)/ModelCost!$C13)","v":0},{"$f":"IF(((ModelCost!H13-ModelCost!$C13)/ModelCost!$C13)<=0,0,(ModelCost!H13-ModelCost!$C13)/ModelCost!$C13)","v":0},{"$f":"IF(((ModelCost!I13-ModelCost!$C13)/ModelCost!$C13)<=0,0,(ModelCost!I13-ModelCost!$C13)/ModelCost!$C13)","v":0},null,{"$f":"ModelCost!K42","v":0},null,{"$f":"ModelCost!E13/ModelCost!$C13","v":0},{"$f":"ModelCost!F13/ModelCost!$C13","v":0},{"$f":"ModelCost!G13/ModelCost!$C13","v":0},{"$f":"ModelCost!H13/ModelCost!$C13","v":0},{"$f":"ModelCost!I13/ModelCost!$C13","v":0}]
[{"$f":"Lists!E4","v":"VA supervisors"},null,null,{"$f":"BDL_1110!Q286*BDNumberAdminLevel5","v":0},0,"",null,null,{"$f":"BDL_1110!R286*BDNumberAdminLevel5","v":0},0,0,null,{"$f":"BDAdminLevel2","v":0},null,{"$f":"IF(((ModelCost!E14-ModelCost!$C14)/ModelCost!$C14)<=0,0,(ModelCost!E14-ModelCost!$C14)/ModelCost!$C14)","v":0},{"$f":"IF(((ModelCost!F14-ModelCost!$C14)/ModelCost!$C14)<=0,0,(ModelCost!F14-ModelCost!$C14)/ModelCost!$C14)","v":0},{"$f":"IF(((ModelCost!G14-ModelCost!$C14)/ModelCost!$C14)<=0,0,(ModelCost!G14-ModelCost!$C14)/ModelCost!$C14)","v":0},{"$f":"IF(((ModelCost!H14-ModelCost!$C14)/ModelCost!$C14)<=0,0,(ModelCost!H14-ModelCost!$C14)/ModelCost!$C14)","v":0},{"$f":"IF(((ModelCost!I14-ModelCost!$C14)/ModelCost!$C14)<=0,0,(ModelCost!I14-ModelCost!$C14)/ModelCost!$C14)","v":0},null,{"$f":"ModelCost!K43","v":0},null,{"$f":"ModelCost!E14/ModelCost!$C14","v":0},{"$f":"ModelCost!F14/ModelCost!$C14","v":0},{"$f":"ModelCost!G14/ModelCost!$C14","v":0},{"$f":"ModelCost!H14/ModelCost!$C14","v":0},{"$f":"ModelCost!I14/ModelCost!$C14","v":0}]
[{"$f":"Lists!E5","v":"VA physician coders or signers"},null,null,{"$f":"BDL_1110!Q287*BDNumberAdminLevel5","v":0},0,"",null,null,{"$f":"BDL_1110!R287*BDNumberAdminLevel5","v":0},0,0,null,{"$f":"BDAdminLevel3","v":0},null,{"$f":"IF(((ModelCost!E15-ModelCost!$C15)/ModelCost!$C15)<=0,0,(ModelCost!E15-ModelCost!$C15)/ModelCost!$C15)","v":0},{"$f":"IF(((ModelCost!F15-ModelCost!$C15)/ModelCost!$C15)<=0,0,(ModelCost!F15-ModelCost!$C15)/ModelCost!$C15)","v":0},{"$f":"IF(((ModelCost!G15-ModelCost!$C15)/ModelCost!$C15)<=0,0,(ModelCost!G15-ModelCost!$C15)/ModelCost!$C15)","v":0},{"$f":"IF(((ModelCost!H15-ModelCost!$C15)/ModelCost!$C15)<=0,0,(ModelCost!H15-ModelCost!$C15)/ModelCost!$C15)","v":0},{"$f":"IF(((ModelCost!I15-ModelCost!$C15)/ModelCost!$C15)<=0,0,(ModelCost!I15-ModelCost!$C15)/ModelCost!$C15)","v":0},null,{"$f":"ModelCost!K44","v":0},null,{"$f":"ModelCost!E15/ModelCost!$C15","v":0},{"$f":"ModelCost!F15/ModelCost!$C15","v":0},{"$f":"ModelCost!G15/ModelCost!$C15","v":0},{"$f":"ModelCost!H15/ModelCost!$C15","v":0},{"$f":"ModelCost!I15/ModelCost!$C15","v":0}]
[{"$f":"Lists!E6","v":"VA IT logistics and Help desk"},null,null,{"$f":"BDL_1110!Q288*BDNumberAdminLevel5","v":0},0,"",null,null,{"$f":"BDL_1110!R288*BDNumberAdminLevel5","v":0},0,0,null,{"$f":"BDAdminLevel4","v":0},null,{"$f":"IF(((ModelCost!E16-ModelCost!$C16)/ModelCost!$C16)<=0,0,(ModelCost!E16-ModelCost!$C16)/ModelCost!$C16)","v":0},{"$f":"IF(((ModelCost!F16-ModelCost!$C16)/ModelCost!$C16)<=0,0,(ModelCost!F16-ModelCost!$C16)/ModelCost!$C16)","v":0},{"$f":"IF(((ModelCost!G16-ModelCost!$C16)/ModelCost!$C16)<=0,0,(ModelCost!G16-ModelCost!$C16)/ModelCost!$C16)","v":0},{"$f":"IF(((ModelCost!H16-ModelCost!$C16)/ModelCost!$C16)<=0,0,(ModelCost!H16-ModelCost!$C16)/ModelCost!$C16)","v":0},{"$f":"IF(((ModelCost!I16-ModelCost!$C16)/ModelCost!$C16)<=0,0,(ModelCost!I16-ModelCost!$C16)/ModelCost!$C16)","v":0},null,{"$f":"ModelCost!J45","v":0},null,{"$f":"ModelCost!E16/ModelCost!$C16","v":0},{"$f":"ModelCost!F16/ModelCost!$C16","v":0},{"$f":"ModelCost!G16/ModelCost!$C16","v":0},{"$f":"ModelCost!H16/ModelCost!$C16","v":0},{"$f":"ModelCost!I16/ModelCost!$C16","v":0}]
[{"$f":"Lists!E7","v":"VA analyst"},null,null,{"$f":"BDL_1110!Q289*BDNumberAdminLevel5","v":0},0,"",null,null,{"$f":"BDL_1110!R289*BDNumberAdminLevel5","v":0},0,0,null,{"$f":"BDAdminlevel5","v":0},null,{"$f":"IF(((ModelCost!E17-ModelCost!$C17)/ModelCost!$C17)<=0,0,(ModelCost!E17-ModelCost!$C17)/ModelCost!$C17)","v":0},{"$f":"IF(((ModelCost!F17-ModelCost!$C17)/ModelCost!$C17)<=0,0,(ModelCost!F17-ModelCost!$C17)/ModelCost!$C17)","v":0},{"$f":"IF(((ModelCost!G17-ModelCost!$C17)/ModelCost!$C17)<=0,0,(ModelCost!G17-ModelCost!$C17)/ModelCost!$C17)","v":0},{"$f":"IF(((ModelCost!H17-ModelCost!$C17)/ModelCost!$C17)<=0,0,(ModelCost!H17-ModelCost!$C17)/ModelCost!$C17)","v":0},{"$f":"IF(((ModelCost!I17-ModelCost!$C17)/ModelCost!$C17)<=0,0,(ModelCost!I17-ModelCost!$C17)/ModelCost!$C17)","v":0},null,{"$f":"ModelCost!K46","v":0},null,{"$f":"ModelCost!E17/ModelCost!$C17","v":0},{"$f":"ModelCost!F17/ModelCost!$C17","v":0},{"$f":"ModelCost!G17/ModelCost!$C17","v":0},{"$f":"ModelCost!H17/ModelCost!$C17","v":0},{"$f":"ModelCost!I17/ModelCost!$C17","v":0}]
[{"$f":"Lists!E8","v":"National manager & supervisor"},{"$f":"SUMIF(BDSupervision!$C$245:$C$264,\"National\",BDSupervision!$E$245:$E$264)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,\"National\",BDProgramManag!$E$18:$E$37)","v":0},{"$f":"BDL_1110!Q290*BDNumberAdminLevel5","v":0},0,"",{"$f":"SUMIF(BDSupervision!$C$245:$C$264,\"National\",BDSupervision!$R$245:$R$264)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,\"National\",BDProgramManag!$R$18:$R$37)","v":0},{"$f":"BDL_1110!R290*BDNumberAdminLevel5","v":0},0,0]
[{"$f":"Lists!E9","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(BDSupervision!$C$245:$C$264,\"<>National\",BDSupervision!$E$245:$E$264)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,\"<>National\",BDProgramManag!$E$18:$E$37)","v":0},{"$f":"BDL_1110!Q291*BDNumberAdminLevel5","v":0},0,"",{"$f":"SUMIF(BDSupervision!$C$245:$C$264,\"<>National\",BDSupervision!$R$245:$R$264)","v":0},{"$f":"SUMIF(BDProgramManag!$C$18:$C$37,\"<>National\",BDProgramManag!$R$18:$R$37)","v":0},{"$f":"BDL_1110!R291*BDNumberAdminLevel5","v":0},0,0,null,"FOR RECURRENT COST","Units in year x/units in current year",null,null,null,null,null,"weighting factor for Incremental number of BDnumberAdminLevelel (ratio number below to number same expected/current)  "]
[{"$f":"Lists!E10","v":"Consultant"},null,null,{"$f":"BDL_1110!Q292*BDNumberAdminLevel5","v":0},0,"",null,null,{"$f":"BDL_1110!R292*BDNumberAdminLevel5","v":0},0,0,null,"Level","Current","Year 1","Year 2","Year 3","Year 4","Year 5","Year 1","Year 2","Year 3","Year 4","Year 5"]
[{"$f":"Lists!E11","v":"Other"},null,null,{"$f":"BDL_1110!Q293*BDNumberAdminLevel5","v":0},0,"",null,null,{"$f":"BDL_1110!R293*BDNumberAdminLevel5","v":0},0,0,null,"National",{"$f":"ModelCost!C14/ModelCost!C13","v":1},{"$f":"IF(OR(ModelCost!E13=0, $N67=0),0,(ModelCost!E14/ModelCost!E13)/$N67)","v":0},{"$f":"IF(OR(ModelCost!F13=0, $N67=0),0,(ModelCost!F14/ModelCost!F13)/$N67)","v":0},{"$f":"IF(OR(ModelCost!G13=0, $N67=0),0,(ModelCost!G14/ModelCost!G13)/$N67)","v":0},{"$f":"IF(OR(ModelCost!H13=0, $N67=0),0,(ModelCost!H14/ModelCost!H13)/$N67)","v":0},{"$f":"IF(OR(ModelCost!I13=0, $N67=0),0,(ModelCost!I14/ModelCost!I13)/$N67)","v":0},{"$f":"IF(OR($M$68=0,$M$68=\"x\",$M$68=\"\"),IF(OR($M$69=0,$M$69=\"x\",$M$69=\"\"),IF(OR($M$70=0,$M$70=\"x\",$M$70=\"\"),O$70,O$69),O$68),O$68)","v":0},{"$f":"IF(OR($M$68=0,$M$68=\"x\",$M$68=\"\"),IF(OR($M$69=0,$M$69=\"x\",$M$69=\"\"),IF(OR($M$70=0,$M$70=\"x\",$M$70=\"\"),P$70,P$69),P$68),P$68)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BDAdminLevel2","v":0},{"$f":"ModelCost!C15/ModelCost!C14","v":1},{"$f":"IF(OR(ModelCost!E14=0, $N68=0),0,(ModelCost!E15/ModelCost!E14)/$N68)","v":0},{"$f":"IF(OR(ModelCost!F14=0, $N68=0),0,(ModelCost!F15/ModelCost!F14)/$N68)","v":0},{"$f":"IF(OR(ModelCost!G14=0, $N68=0),0,(ModelCost!G15/ModelCost!G14)/$N68)","v":0},{"$f":"IF(OR(ModelCost!H14=0, $N68=0),0,(ModelCost!H15/ModelCost!H14)/$N68)","v":0},{"$f":"IF(OR(ModelCost!I14=0, $N68=0),0,(ModelCost!I15/ModelCost!I14)/$N68)","v":0},{"$f":"IF(OR($M$69=0,$M$69=\"x\",$M$69=\"\"),IF(OR($M$70=0,$M$70=\"x\",$M$70=\"\"),O$70,O$69),O$68)","v":0},{"$f":"IF(OR($M$69=0,$M$69=\"x\",$M$69=\"\"),IF(OR($M$70=0,$M$70=\"x\",$M$70=\"\"),P$70,P$69),P$68)","v":0},{"$f":"IF(OR($M$69=0,$M$69=\"x\",$M$69=\"\"),IF(OR($M$70=0,$M$70=\"x\",$M$70=\"\"),Q$70,Q$69),Q$68)","v":0},{"$f":"IF(OR($M$69=0,$M$69=\"x\",$M$69=\"\"),IF(OR($M$70=0,$M$70=\"x\",$M$70=\"\"),R$70,R$69),R$68)","v":0},{"$f":"IF(OR($M$69=0,$M$69=\"x\",$M$69=\"\"),IF(OR($M$70=0,$M$70=\"x\",$M$70=\"\"),S$70,S$69),S$68)","v":0}]
[null,"Expected VAs*FTEs/VA",null,null,null,null,null,null,null,null,null,null,{"$f":"BDAdminLevel3","v":0},{"$f":"ModelCost!C16/ModelCost!C15","v":1},{"$f":"IF(OR(ModelCost!E15=0, $N69=0),0,(ModelCost!E16/ModelCost!E15)/$N69)","v":0},{"$f":"IF(OR(ModelCost!F15=0, $N69=0),0,(ModelCost!F16/ModelCost!F15)/$N69)","v":0},{"$f":"IF(OR(ModelCost!G15=0, $N69=0),0,(ModelCost!G16/ModelCost!G15)/$N69)","v":0},{"$f":"IF(OR(ModelCost!H15=0, $N69=0),0,(ModelCost!H16/ModelCost!H15)/$N69)","v":0},{"$f":"IF(OR(ModelCost!I15=0, $N69=0),0,(ModelCost!I16/ModelCost!I15)/$N69)","v":0},{"$f":"IF(OR($M$70=0,$M$70=\"x\",$M$70=\"\"),O$70,O$69)","v":0},{"$f":"IF(OR($M$70=0,$M$70=\"x\",$M$70=\"\"),P$70,P$69)","v":0},{"$f":"IF(OR($M$70=0,$M$70=\"x\",$M$70=\"\"),Q$70,Q$69)","v":0},{"$f":"IF(OR($M$70=0,$M$70=\"x\",$M$70=\"\"),R$70,R$69)","v":0},{"$f":"IF(OR($M$70=0,$M$70=\"x\",$M$70=\"\"),S$70,S$69)","v":0}]
["FTE interviewers & BDSupervisors/VA","Year 1","Year 2","Year 3","Year 4","Year 5",null,null,null,null,null,null,{"$f":"BDAdminLevel4","v":0},{"$f":"ModelCost!C17/ModelCost!C16","v":1},{"$f":"IF(OR(ModelCost!E16=0, $N70=0),0,(ModelCost!E17/ModelCost!E16)/$N70)","v":0},{"$f":"IF(OR(ModelCost!F16=0, $N70=0),0,(ModelCost!F17/ModelCost!F16)/$N70)","v":0},{"$f":"IF(OR(ModelCost!G16=0, $N70=0),0,(ModelCost!G17/ModelCost!G16)/$N70)","v":0},{"$f":"IF(OR(ModelCost!H16=0, $N70=0),0,(ModelCost!H17/ModelCost!H16)/$N70)","v":0},{"$f":"IF(OR(ModelCost!I16=0, $N70=0),0,(ModelCost!I17/ModelCost!I16)/$N70)","v":0},{"$f":"O70","v":0},{"$f":"P70","v":0},0,0,0]
[{"$f":"K59+K60","v":0},{"$f":"IF(AND($J$59=0,$J$60=0),0,($A$71*ModelCost!E29)/($J$59+$J$60))","v":0},{"$f":"IF(AND($J$59=0,$J$60=0),0,($A$71*ModelCost!F29)/($J$59+$J$60))","v":0},{"$f":"IF(AND($J$59=0,$J$60=0),0,($A$71*ModelCost!G29)/($J$59+$J$60))","v":0},{"$f":"IF(AND($J$59=0,$J$60=0),0,($A$71*ModelCost!H29)/($J$59+$J$60))","v":0},{"$f":"IF(AND($J$59=0,$J$60=0),0,($A$71*ModelCost!I29)/($J$59+$J$60))","v":0},null,null,null,null,null,null,{"$f":"BDAdminlevel5","v":0},{"$f":"ModelCost!C17/ModelCost!$C$17","v":1},{"$f":"IF(((ModelCost!E17-ModelCost!$C17)/ModelCost!$C17)<=0,1,(ModelCost!E17-ModelCost!$C17)/ModelCost!$C17)","v":1},{"$f":"IF(((ModelCost!F17-ModelCost!$C17)/ModelCost!$C17)<=0,1,(ModelCost!F17-ModelCost!$C17)/ModelCost!$C17)","v":1},{"$f":"IF(((ModelCost!G17-ModelCost!$C17)/ModelCost!$C17)<=0,1,(ModelCost!G17-ModelCost!$C17)/ModelCost!$C17)","v":1},{"$f":"IF(((ModelCost!H17-ModelCost!$C17)/ModelCost!$C17)<=0,1,(ModelCost!H17-ModelCost!$C17)/ModelCost!$C17)","v":1},{"$f":"IF(((ModelCost!I17-ModelCost!$C17)/ModelCost!$C17)<=0,1,(ModelCost!I17-ModelCost!$C17)/ModelCost!$C17)","v":1},{"$f":"O71","v":1},1,1,1,1]

{"sheet":"IntermDonorCalcYEAR","index":39,"n_rows":240,"n_cols":23,"rows_kept":240,"cut":false,"hidden":false,"merged":[]}
["TOTAL FOR COSTING","Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Start Up activities",{"$f":"NumberAdminLev5*B13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Governance activities",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Refreserh training, workshops & meetings",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Program Management",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supervision",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VA delivery & Analysis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"\"PER \"&AdminLevel5","v":"PER "},"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Start Up activities",{"$f":"B26","v":0},{"$f":"C26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Governance activities",{"$f":"B63","v":0},{"$f":"C63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Refreserh training, workshops & meetings",{"$f":"IF(NumberAdminLev5=0,0,B91/NumberAdminLev5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Program Management",{"$f":"B107","v":0},{"$f":"C107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supervision",{"$f":"B164","v":0},{"$f":"C164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VA delivery & Analysis",{"$f":"IF(NumberAdminLev5=0,0,B232/NumberAdminLev5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Start Up"]
[]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Start up trainings & workshops",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B36/$C$28+B37/$C$29+B38/$C$30+B39/$C$31+B40/$C$32)+(B44/$C$28+B45/$C$29+B46/$C$30+B47/$C$31+B48/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C36/$C$28+C37/$C$29+C38/$C$30+C39/$C$31+C40/$C$32)+(C44/$C$28+C45/$C$29+C46/$C$30+C47/$C$31+C48/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other start up cost",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B52/$C$28+B53/$C$29+B54/$C$30+B55/$C$31+B56/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C52/$C$28+C53/$C$29+C54/$C$30+C55/$C$31+C56/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B24:B25)","v":0},{"$f":"SUM(C24:C25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Included in costing"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"Background!$C$25","v":1},{"$f":"IF(B28=0,0,($B$32/B28)*D28)","v":0},1]
[{"$f":"AdminLevel2","v":0},{"$f":"Background!$C$26","v":0},{"$f":"IF(B29=0,0,($B$32/B29)*D29)","v":0},{"$f":"IF(NumberAdminLev2=0,1,NumberAdminLev2)","v":1}]
[{"$f":"AdminLevel3","v":0},{"$f":"Background!$C$27","v":0},{"$f":"IF(B30=0,0,($B$32/B30)*D30)","v":0},{"$f":"IF(NumberAdminLev3=0,1,NumberAdminLev3)","v":1}]
[{"$f":"AdminLevel4","v":0},{"$f":"Background!$C$28","v":0},{"$f":"IF(B31=0,0,($B$32/B31)*D31)","v":0},{"$f":"IF(NumberAdminLev4=0,1,NumberAdminLev4)","v":1}]
[{"$f":"AdminLevel5","v":0},{"$f":"Background!$C$29","v":0},{"$f":"IF(B32=0,0,($B$32/B32)*D32)","v":0},{"$f":"IF(NumberAdminLev5=0,1,NumberAdminLev5)","v":1}]
[]
["Start up trainings"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!B$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!C$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!D$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!E$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!F$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!G$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!H$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!I$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!J$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!K$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36,Startup!$W$16:$W$236)-SUM(IntermDonorCalcYEAR!B36:K36)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!B$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!C$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!D$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!E$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!F$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!G$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!H$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!I$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!J$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!K$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A36,Startup!$X$16:$X$236)-SUM(IntermDonorCalcYEAR!M36:V36)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!B$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!C$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!D$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!E$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!F$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!G$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!H$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!I$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!J$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!K$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37,Startup!$W$16:$W$236)-SUM(IntermDonorCalcYEAR!B37:K37)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!B$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!C$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!D$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!E$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!F$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!G$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!H$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!I$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!J$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!K$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A37,Startup!$X$16:$X$236)-SUM(IntermDonorCalcYEAR!M37:V37)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!B$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!C$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!D$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!E$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!F$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!G$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!H$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!I$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!J$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!K$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38,Startup!$W$16:$W$236)-SUM(IntermDonorCalcYEAR!B38:K38)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!B$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!C$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!D$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!E$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!F$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!G$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!H$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!I$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!J$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!K$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A38,Startup!$X$16:$X$236)-SUM(IntermDonorCalcYEAR!M38:V38)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!B$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!C$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!D$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!E$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!F$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!G$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!H$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!I$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!J$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!K$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39,Startup!$W$16:$W$236)-SUM(IntermDonorCalcYEAR!B39:K39)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!B$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!C$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!D$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!E$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!F$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!G$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!H$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!I$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!J$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!K$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A39,Startup!$X$16:$X$236)-SUM(IntermDonorCalcYEAR!M39:V39)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!B$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!C$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!D$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!E$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!F$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!G$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!H$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!I$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!J$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$16:$W$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!K$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40,Startup!$W$16:$W$236)-SUM(IntermDonorCalcYEAR!B40:K40)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!B$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!C$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!D$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!E$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!F$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!G$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!H$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!I$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!J$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$16:$X$236,Startup!$C$16:$C$236,IntermDonorCalcYEAR!K$35,Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalcYEAR!$A40,Startup!$X$16:$X$236)-SUM(IntermDonorCalcYEAR!M40:V40)","v":0}]
[]
["Start up workshops and meetings"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!B$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!C$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!D$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!E$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!F$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!G$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!H$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!I$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!J$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!K$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A44,Startup!$W$251:$W$460)-SUM(IntermDonorCalcYEAR!B44:K44)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!M$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!N$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!O$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!P$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!Q$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!R$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!S$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!T$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!U$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!V$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A36)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A44,Startup!$X$251:$X$460)-SUM(IntermDonorCalcYEAR!M44:V44)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!B$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!C$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!D$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!E$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!F$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!G$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!H$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!I$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!J$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!K$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A45,Startup!$W$251:$W$460)-SUM(IntermDonorCalcYEAR!B45:K45)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!M$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!N$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!O$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!P$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!Q$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!R$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!S$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!T$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!U$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!V$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A37)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A45,Startup!$X$251:$X$460)-SUM(IntermDonorCalcYEAR!M45:V45)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!B$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!C$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!D$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!E$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!F$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!G$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!H$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!I$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!J$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!K$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A46,Startup!$W$251:$W$460)-SUM(IntermDonorCalcYEAR!B46:K46)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!M$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!N$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!O$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!P$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!Q$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!R$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!S$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!T$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!U$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!V$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A38)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A46,Startup!$X$251:$X$460)-SUM(IntermDonorCalcYEAR!M46:V46)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!B$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!C$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!D$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!E$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!F$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!G$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!H$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!I$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!J$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!K$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A47,Startup!$W$251:$W$460)-SUM(IntermDonorCalcYEAR!B47:K47)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!M$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!N$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!O$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!P$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!Q$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!R$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!S$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!T$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!U$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!V$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A39)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A47,Startup!$X$251:$X$460)-SUM(IntermDonorCalcYEAR!M47:V47)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!B$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!C$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!D$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!E$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!F$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!G$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!H$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!I$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!J$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$W$251:$W$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!K$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A48,Startup!$W$251:$W$460)-SUM(IntermDonorCalcYEAR!B48:K48)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!M$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!N$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!O$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!P$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!Q$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!R$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!S$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!T$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!U$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIFS(Startup!$X$251:$X$460,Startup!$C$251:$C$460,IntermDonorCalcYEAR!V$35,Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A40)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalcYEAR!$A48,Startup!$X$251:$X$460)-SUM(IntermDonorCalcYEAR!M48:V48)","v":0}]
[]
["Other start up cost"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!B$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!C$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!D$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!E$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!F$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!G$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!H$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!I$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!J$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!K$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A52,Startup!$W$476:$W$495)-SUM(IntermDonorCalcYEAR!B52:K52)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!M$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!N$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!O$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!P$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!Q$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!R$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!S$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!T$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!U$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!V$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A44)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A52,Startup!$X$476:$X$495)-SUM(IntermDonorCalcYEAR!M52:V52)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!B$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!C$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!D$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!E$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!F$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!G$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!H$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!I$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!J$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!K$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A53,Startup!$W$476:$W$495)-SUM(IntermDonorCalcYEAR!B53:K53)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!M$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!N$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!O$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!P$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!Q$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!R$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!S$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!T$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!U$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!V$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A45)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A53,Startup!$X$476:$X$495)-SUM(IntermDonorCalcYEAR!M53:V53)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!B$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!C$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!D$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!E$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!F$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!G$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!H$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!I$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!J$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!K$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A54,Startup!$W$476:$W$495)-SUM(IntermDonorCalcYEAR!B54:K54)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!M$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!N$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!O$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!P$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!Q$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!R$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!S$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!T$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!U$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!V$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A46)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A54,Startup!$X$476:$X$495)-SUM(IntermDonorCalcYEAR!M54:V54)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!B$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!C$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!D$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!E$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!F$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!G$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!H$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!I$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!J$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!K$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A55,Startup!$W$476:$W$495)-SUM(IntermDonorCalcYEAR!B55:K55)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!M$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!N$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!O$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!P$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!Q$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!R$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!S$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!T$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!U$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!V$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A47)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A55,Startup!$X$476:$X$495)-SUM(IntermDonorCalcYEAR!M55:V55)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!B$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!C$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!D$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!E$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!F$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!G$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!H$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!I$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!J$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$W$476:$W$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!K$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A56,Startup!$W$476:$W$495)-SUM(IntermDonorCalcYEAR!B56:K56)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!M$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!N$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!O$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!P$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!Q$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!R$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!S$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!T$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!U$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIFS(Startup!$X$476:$X$495,Startup!$C$476:$C$495,IntermDonorCalcYEAR!V$35,Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A48)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalcYEAR!$A56,Startup!$X$476:$X$495)-SUM(IntermDonorCalcYEAR!M56:V56)","v":0}]
[]
["Governance"]
[]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Governance workshops and meetings",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B73/$C$28+B74/$C$29+B75/$C$30+B76/$C$31+B77/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C73/$C$28+C74/$C$29+C75/$C$30+C76/$C$31+C77/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other governance cost",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B81/$C$28+B82/$C$29+B83/$C$30+B84/$C$31+B85/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C81/$C$28+C82/$C$29+C83/$C$30+C84/$C$31+C85/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B61:B62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"AdminLevel1","v":"National"},{"$f":"Background!$C$25","v":1},{"$f":"C28","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"Background!$C$26","v":0},{"$f":"C29","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"Background!$C$27","v":0},{"$f":"C30","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"Background!$C$28","v":0},{"$f":"C31","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"Background!$C$29","v":0},{"$f":"C32","v":0}]
[]
["Governance workshops and meetings"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!B$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!C$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!D$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!E$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!F$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!G$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!H$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!I$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!J$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!K$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73,Governance!$W$16:$W$225)-SUM(IntermDonorCalcYEAR!B73:K73)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!B$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!C$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!D$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!E$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!F$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!G$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!H$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!I$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!J$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!K$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A73,Governance!$X$16:$X$225)-SUM(IntermDonorCalcYEAR!M73:V73)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!B$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!C$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!D$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!E$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!F$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!G$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!H$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!I$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!J$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!K$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74,Governance!$W$16:$W$225)-SUM(IntermDonorCalcYEAR!B74:K74)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!B$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!C$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!D$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!E$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!F$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!G$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!H$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!I$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!J$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!K$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A74,Governance!$X$16:$X$225)-SUM(IntermDonorCalcYEAR!M74:V74)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!B$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!C$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!D$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!E$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!F$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!G$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!H$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!I$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!J$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!K$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75,Governance!$W$16:$W$225)-SUM(IntermDonorCalcYEAR!B75:K75)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!B$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!C$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!D$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!E$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!F$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!G$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!H$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!I$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!J$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!K$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A75,Governance!$X$16:$X$225)-SUM(IntermDonorCalcYEAR!M75:V75)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!B$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!C$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!D$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!E$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!F$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!G$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!H$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!I$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!J$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!K$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76,Governance!$W$16:$W$225)-SUM(IntermDonorCalcYEAR!B76:K76)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!B$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!C$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!D$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!E$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!F$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!G$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!H$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!I$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!J$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!K$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A76,Governance!$X$16:$X$225)-SUM(IntermDonorCalcYEAR!M76:V76)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!B$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!C$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!D$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!E$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!F$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!G$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!H$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!I$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!J$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$W$16:$W$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!K$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77,Governance!$W$16:$W$225)-SUM(IntermDonorCalcYEAR!B77:K77)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!B$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!C$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!D$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!E$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!F$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!G$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!H$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!I$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!J$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIFS(Governance!$X$16:$X$225,Governance!$C$16:$C$225,IntermDonorCalcYEAR!K$35,Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalcYEAR!$A77,Governance!$X$16:$X$225)-SUM(IntermDonorCalcYEAR!M77:V77)","v":0}]
[]
["Other governance cost"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!B$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!C$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!D$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!E$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!F$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!G$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!H$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!I$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!J$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!K$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81,Governance!$W$241:$W$260)-SUM(IntermDonorCalcYEAR!B81:K81)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!M$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!N$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!O$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!P$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!Q$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!R$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!S$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!T$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!U$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!V$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A81,Governance!$X$241:$X$260)-SUM(IntermDonorCalcYEAR!M81:V81)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!B$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!C$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!D$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!E$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!F$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!G$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!H$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!I$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!J$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!K$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82,Governance!$W$241:$W$260)-SUM(IntermDonorCalcYEAR!B82:K82)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!M$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!N$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!O$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!P$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!Q$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!R$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!S$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!T$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!U$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!V$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A82,Governance!$X$241:$X$260)-SUM(IntermDonorCalcYEAR!M82:V82)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!B$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!C$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!D$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!E$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!F$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!G$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!H$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!I$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!J$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!K$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83,Governance!$W$241:$W$260)-SUM(IntermDonorCalcYEAR!B83:K83)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!M$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!N$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!O$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!P$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!Q$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!R$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!S$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!T$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!U$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!V$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A83,Governance!$X$241:$X$260)-SUM(IntermDonorCalcYEAR!M83:V83)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!B$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!C$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!D$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!E$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!F$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!G$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!H$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!I$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!J$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!K$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84,Governance!$W$241:$W$260)-SUM(IntermDonorCalcYEAR!B84:K84)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!M$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!N$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!O$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!P$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!Q$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!R$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!S$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!T$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!U$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!V$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A84,Governance!$X$241:$X$260)-SUM(IntermDonorCalcYEAR!M84:V84)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!B$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!C$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!D$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!E$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!F$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!G$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!H$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!I$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!J$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$W$241:$W$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!K$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85,Governance!$W$241:$W$260)-SUM(IntermDonorCalcYEAR!B85:K85)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!M$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!N$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!O$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!P$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!Q$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!R$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!S$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!T$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!U$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIFS(Governance!$X$241:$X$260,Governance!$C$241:$C$260,IntermDonorCalcYEAR!V$35,Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalcYEAR!$A85,Governance!$X$241:$X$260)-SUM(IntermDonorCalcYEAR!M85:V85)","v":0}]
[]
["Refresher training"]
[]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Refresher training & workshops",{"$f":"B97","v":0},{"$f":"C97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B90)","v":0},{"$f":"SUM(C90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel5","v":0},{"$f":"IntermDonorCalc2!B15","v":0},{"$f":"IntermDonorCalc2!C15","v":0},{"$f":"IntermDonorCalc2!D15","v":0},{"$f":"IntermDonorCalc2!E15","v":0},{"$f":"IntermDonorCalc2!F15","v":0},{"$f":"IntermDonorCalc2!G15","v":0},{"$f":"IntermDonorCalc2!H15","v":0},{"$f":"IntermDonorCalc2!I15","v":0},{"$f":"IntermDonorCalc2!J15","v":0},{"$f":"IntermDonorCalc2!K15","v":0},{"$f":"IntermDonorCalc2!L15","v":0},{"$f":"IntermDonorCalc2!M15","v":0},{"$f":"IntermDonorCalc2!N15","v":0},{"$f":"IntermDonorCalc2!O15","v":0},{"$f":"IntermDonorCalc2!P15","v":0},{"$f":"IntermDonorCalc2!Q15","v":0},{"$f":"IntermDonorCalc2!R15","v":0},{"$f":"IntermDonorCalc2!S15","v":0},{"$f":"IntermDonorCalc2!T15","v":0},{"$f":"IntermDonorCalc2!U15","v":0},{"$f":"IntermDonorCalc2!V15","v":0},{"$f":"IntermDonorCalc2!W15","v":0}]
[]
["Program management"]
[]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Personnel",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B117/$C$28+B118/$C$29+B119/$C$30+B120/$C$31+B121/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C117/$C$28+C118/$C$29+C119/$C$30+C120/$C$31+C121/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Communications",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B125/$C$28+B126/$C$29+B127/$C$30+B128/$C$31+B129/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C125/$C$28+C126/$C$29+C127/$C$30+C128/$C$31+C129/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supplies, utilities & other recurrent cost",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B133/$C$28+B134/$C$29+B135/$C$30+B136/$C$31+B137/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C133/$C$28+C134/$C$29+C135/$C$30+C136/$C$31+C137/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B141/$C$28+B142/$C$29+B143/$C$30+B144/$C$31+B145/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C141/$C$28+C142/$C$29+C143/$C$30+C144/$C$31+C145/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Consultants",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B149/$C$28+B150/$C$29+B151/$C$30+B152/$C$31+B153/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C149/$C$28+C150/$C$29+C151/$C$30+C152/$C$31+C153/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B102:B106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"AdminLevel1","v":"National"},{"$f":"Background!$C$25","v":1},{"$f":"C28","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"Background!$C$26","v":0},{"$f":"C29","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"Background!$C$27","v":0},{"$f":"C30","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"Background!$C$28","v":0},{"$f":"C31","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"Background!$C$29","v":0},{"$f":"C32","v":0}]
[]
["Personnel"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!B$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!C$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!D$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!E$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!F$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!G$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!H$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!I$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!J$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!K$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117,ProgramManag!$W$18:$W$37)-SUM(IntermDonorCalcYEAR!B117:K117)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!M$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!N$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!O$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!P$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!R$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!S$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!T$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!U$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!V$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A117,ProgramManag!$X$18:$X$37)-SUM(IntermDonorCalcYEAR!M117:V117)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!B$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!C$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!D$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!E$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!F$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!G$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!H$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!I$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!J$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!K$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118,ProgramManag!$W$18:$W$37)-SUM(IntermDonorCalcYEAR!B118:K118)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!M$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!N$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!O$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!P$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!R$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!S$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!T$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!U$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!V$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A118,ProgramManag!$X$18:$X$37)-SUM(IntermDonorCalcYEAR!M118:V118)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!B$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!C$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!D$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!E$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!F$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!G$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!H$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!I$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!J$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!K$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119,ProgramManag!$W$18:$W$37)-SUM(IntermDonorCalcYEAR!B119:K119)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!M$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!N$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!O$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!P$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!R$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!S$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!T$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!U$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!V$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A119,ProgramManag!$X$18:$X$37)-SUM(IntermDonorCalcYEAR!M119:V119)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!B$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!C$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!D$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!E$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!F$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!G$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!H$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!I$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!J$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!K$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120,ProgramManag!$W$18:$W$37)-SUM(IntermDonorCalcYEAR!B120:K120)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!M$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!N$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!O$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!P$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!R$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!S$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!T$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!U$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!V$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A120,ProgramManag!$X$18:$X$37)-SUM(IntermDonorCalcYEAR!M120:V120)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!B$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!C$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!D$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!E$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!F$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!G$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!H$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!I$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!J$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$W$18:$W$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!K$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121,ProgramManag!$W$18:$W$37)-SUM(IntermDonorCalcYEAR!B121:K121)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!M$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!N$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!O$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!P$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!R$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!S$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!T$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!U$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$X$18:$X$37,ProgramManag!$B$18:$B$37,IntermDonorCalcYEAR!V$35,ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalcYEAR!$A121,ProgramManag!$X$18:$X$37)-SUM(IntermDonorCalcYEAR!M121:V121)","v":0}]
[]
["Communications"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!B$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!C$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!D$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!E$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!F$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!G$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!H$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!I$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!J$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!K$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125,ProgramManag!$W$43:$W$62)-SUM(IntermDonorCalcYEAR!B125:K125)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!M$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!N$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!O$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!P$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!R$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!S$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!T$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!U$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!V$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A125,ProgramManag!$X$43:$X$62)-SUM(IntermDonorCalcYEAR!M125:V125)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!B$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!C$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!D$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!E$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!F$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!G$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!H$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!I$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!J$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!K$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126,ProgramManag!$W$43:$W$62)-SUM(IntermDonorCalcYEAR!B126:K126)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!M$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!N$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!O$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!P$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!R$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!S$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!T$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!U$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!V$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A126,ProgramManag!$X$43:$X$62)-SUM(IntermDonorCalcYEAR!M126:V126)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!B$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!C$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!D$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!E$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!F$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!G$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!H$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!I$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!J$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!K$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127,ProgramManag!$W$43:$W$62)-SUM(IntermDonorCalcYEAR!B127:K127)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!M$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!N$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!O$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!P$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!R$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!S$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!T$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!U$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!V$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A127,ProgramManag!$X$43:$X$62)-SUM(IntermDonorCalcYEAR!M127:V127)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!B$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!C$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!D$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!E$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!F$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!G$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!H$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!I$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!J$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!K$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128,ProgramManag!$W$43:$W$62)-SUM(IntermDonorCalcYEAR!B128:K128)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!M$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!N$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!O$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!P$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!R$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!S$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!T$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!U$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!V$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A128,ProgramManag!$X$43:$X$62)-SUM(IntermDonorCalcYEAR!M128:V128)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!B$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!C$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!D$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!E$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!F$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!G$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!H$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!I$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!J$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$W$43:$W$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!K$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129,ProgramManag!$W$43:$W$62)-SUM(IntermDonorCalcYEAR!B129:K129)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!M$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!N$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!O$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!P$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!R$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!S$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!T$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!U$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$X$43:$X$62,ProgramManag!$B$43:$B$62,IntermDonorCalcYEAR!V$35,ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalcYEAR!$A129,ProgramManag!$X$43:$X$62)-SUM(IntermDonorCalcYEAR!M129:V129)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!B$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!C$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!D$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!E$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!F$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!G$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!H$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!I$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!J$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!K$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133,ProgramManag!$W$68:$W$82)-SUM(IntermDonorCalcYEAR!B133:K133)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!M$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!N$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!O$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!P$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!R$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!S$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!T$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!U$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!V$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A133,ProgramManag!$X$68:$X$82)-SUM(IntermDonorCalcYEAR!M133:V133)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!B$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!C$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!D$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!E$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!F$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!G$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!H$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!I$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!J$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!K$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134,ProgramManag!$W$68:$W$82)-SUM(IntermDonorCalcYEAR!B134:K134)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!M$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!N$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!O$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!P$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!R$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!S$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!T$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!U$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!V$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A134,ProgramManag!$X$68:$X$82)-SUM(IntermDonorCalcYEAR!M134:V134)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!B$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!C$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!D$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!E$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!F$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!G$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!H$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!I$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!J$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!K$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135,ProgramManag!$W$68:$W$82)-SUM(IntermDonorCalcYEAR!B135:K135)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!M$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!N$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!O$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!P$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!R$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!S$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!T$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!U$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!V$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A135,ProgramManag!$X$68:$X$82)-SUM(IntermDonorCalcYEAR!M135:V135)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!B$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!C$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!D$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!E$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!F$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!G$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!H$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!I$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!J$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!K$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136,ProgramManag!$W$68:$W$82)-SUM(IntermDonorCalcYEAR!B136:K136)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!M$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!N$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!O$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!P$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!R$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!S$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!T$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!U$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!V$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A136,ProgramManag!$X$68:$X$82)-SUM(IntermDonorCalcYEAR!M136:V136)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!B$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!C$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!D$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!E$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!F$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!G$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!H$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!I$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!J$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$W$68:$W$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!K$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137,ProgramManag!$W$68:$W$82)-SUM(IntermDonorCalcYEAR!B137:K137)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!M$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!N$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!O$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!P$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!R$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!S$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!T$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!U$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$X$68:$X$82,ProgramManag!$B$68:$B$82,IntermDonorCalcYEAR!V$35,ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalcYEAR!$A137,ProgramManag!$X$68:$X$82)-SUM(IntermDonorCalcYEAR!M137:V137)","v":0}]
[]
["Equipment"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!B$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!C$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!D$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!E$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!F$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!G$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!H$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!I$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!J$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!K$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141,ProgramManag!$W$88:$W$110)-SUM(IntermDonorCalcYEAR!B141:K141)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!M$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!N$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!O$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!P$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!R$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!S$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!T$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!U$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!V$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A141,ProgramManag!$X$88:$X$110)-SUM(IntermDonorCalcYEAR!M141:V141)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!B$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!C$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!D$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!E$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!F$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!G$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!H$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!I$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!J$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!K$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142,ProgramManag!$W$88:$W$110)-SUM(IntermDonorCalcYEAR!B142:K142)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!M$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!N$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!O$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!P$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!R$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!S$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!T$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!U$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!V$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A142,ProgramManag!$X$88:$X$110)-SUM(IntermDonorCalcYEAR!M142:V142)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!B$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!C$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!D$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!E$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!F$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!G$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!H$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!I$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!J$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!K$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143,ProgramManag!$W$88:$W$110)-SUM(IntermDonorCalcYEAR!B143:K143)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!M$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!N$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!O$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!P$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!R$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!S$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!T$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!U$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!V$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A143,ProgramManag!$X$88:$X$110)-SUM(IntermDonorCalcYEAR!M143:V143)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!B$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!C$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!D$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!E$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!F$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!G$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!H$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!I$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!J$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!K$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144,ProgramManag!$W$88:$W$110)-SUM(IntermDonorCalcYEAR!B144:K144)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!M$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!N$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!O$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!P$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!R$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!S$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!T$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!U$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!V$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A144,ProgramManag!$X$88:$X$110)-SUM(IntermDonorCalcYEAR!M144:V144)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!B$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!C$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!D$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!E$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!F$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!G$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!H$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!I$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!J$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$W$88:$W$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!K$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145,ProgramManag!$W$88:$W$110)-SUM(IntermDonorCalcYEAR!B145:K145)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!M$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!N$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!O$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!P$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!R$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!S$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!T$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!U$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$X$88:$X$110,ProgramManag!$B$88:$B$110,IntermDonorCalcYEAR!V$35,ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalcYEAR!$A145,ProgramManag!$X$88:$X$110)-SUM(IntermDonorCalcYEAR!M145:V145)","v":0}]
[]
["Consultants"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!B$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!C$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!D$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!E$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!F$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!G$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!H$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!I$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!J$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!K$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149,ProgramManag!$W$116:$W$134)-SUM(IntermDonorCalcYEAR!B149:K149)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!M$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!N$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!O$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!P$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!R$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!S$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!T$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!U$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!V$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A149,ProgramManag!$X$116:$X$134)-SUM(IntermDonorCalcYEAR!M149:V149)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!B$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!C$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!D$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!E$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!F$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!G$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!H$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!I$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!J$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!K$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150,ProgramManag!$W$116:$W$134)-SUM(IntermDonorCalcYEAR!B150:K150)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!M$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!N$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!O$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!P$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!R$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!S$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!T$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!U$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!V$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A150,ProgramManag!$X$116:$X$134)-SUM(IntermDonorCalcYEAR!M150:V150)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!B$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!C$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!D$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!E$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!F$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!G$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!H$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!I$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!J$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!K$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151,ProgramManag!$W$116:$W$134)-SUM(IntermDonorCalcYEAR!B151:K151)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!M$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!N$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!O$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!P$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!R$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!S$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!T$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!U$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!V$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A151,ProgramManag!$X$116:$X$134)-SUM(IntermDonorCalcYEAR!M151:V151)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!B$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!C$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!D$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!E$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!F$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!G$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!H$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!I$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!J$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!K$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152,ProgramManag!$W$116:$W$134)-SUM(IntermDonorCalcYEAR!B152:K152)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!M$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!N$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!O$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!P$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!R$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!S$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!T$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!U$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!V$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A152,ProgramManag!$X$116:$X$134)-SUM(IntermDonorCalcYEAR!M152:V152)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!B$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!C$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!D$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!E$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!F$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!G$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!H$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!I$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!J$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$W$116:$W$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!K$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153,ProgramManag!$W$116:$W$134)-SUM(IntermDonorCalcYEAR!B153:K153)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!M$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!N$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!O$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!P$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!Q$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!R$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!S$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!T$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!U$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$X$116:$X$134,ProgramManag!$B$116:$B$134,IntermDonorCalcYEAR!V$35,ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalcYEAR!$A153,ProgramManag!$X$116:$X$134)-SUM(IntermDonorCalcYEAR!M153:V153)","v":0}]
[]
["Supervision"]
[]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Supervision workshops & meetings",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B174/$C$28+B175/$C$29+B176/$C$30+B177/$C$31+B178/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C174/$C$28+C175/$C$29+C176/$C$30+C177/$C$31+C178/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Personnel",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B182/$C$28+B183/$C$29+B184/$C$30+B185/$C$31+B186/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C182/$C$28+C183/$C$29+C184/$C$30+C185/$C$31+C186/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Communications",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B190/$C$28+B191/$C$29+B192/$C$30+B193/$C$31+B194/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C190/$C$28+C191/$C$29+C192/$C$30+C193/$C$31+C194/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supplies, utilities & other recurrent cost",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B198/$C$28+B199/$C$29+B200/$C$30+B201/$C$31+B202/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C198/$C$28+C199/$C$29+C200/$C$30+C201/$C$31+C202/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B206/$C$28+B207/$C$29+B208/$C$30+B209/$C$31+B210/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C206/$C$28+C207/$C$29+C208/$C$30+C209/$C$31+C210/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Consultants",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B214/$C$28+B215/$C$29+B216/$C$30+B217/$C$31+B218/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C214/$C$28+C215/$C$29+C216/$C$30+C217/$C$31+C218/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B158:B163)","v":0},{"$f":"SUM(C158:C163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"AdminLevel1","v":"National"},{"$f":"Background!$C$25","v":1},{"$f":"C28","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"Background!$C$26","v":0},{"$f":"C29","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"Background!$C$27","v":0},{"$f":"C30","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"Background!$C$28","v":0},{"$f":"C31","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"Background!$C$29","v":0},{"$f":"C32","v":0}]
[]
["Supervision workshops & meetings"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!B$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!C$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!D$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!E$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!F$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!G$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!H$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!I$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!J$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!K$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174,Supervision!$W$20:$W$229)-SUM(IntermDonorCalcYEAR!B174:K174)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!M$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!N$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!O$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!P$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!Q$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!R$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!S$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!T$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!U$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!V$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A174,Supervision!$X$20:$X$229)-SUM(IntermDonorCalcYEAR!M174:V174)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!B$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!C$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!D$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!E$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!F$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!G$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!H$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!I$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!J$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!K$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175,Supervision!$W$20:$W$229)-SUM(IntermDonorCalcYEAR!B175:K175)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!M$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!N$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!O$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!P$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!Q$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!R$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!S$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!T$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!U$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!V$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A175,Supervision!$X$20:$X$229)-SUM(IntermDonorCalcYEAR!M175:V175)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!B$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!C$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!D$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!E$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!F$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!G$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!H$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!I$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!J$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!K$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176,Supervision!$W$20:$W$229)-SUM(IntermDonorCalcYEAR!B176:K176)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!M$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!N$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!O$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!P$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!Q$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!R$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!S$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!T$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!U$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!V$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A176,Supervision!$X$20:$X$229)-SUM(IntermDonorCalcYEAR!M176:V176)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!B$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!C$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!D$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!E$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!F$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!G$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!H$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!I$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!J$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!K$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177,Supervision!$W$20:$W$229)-SUM(IntermDonorCalcYEAR!B177:K177)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!M$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!N$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!O$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!P$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!Q$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!R$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!S$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!T$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!U$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!V$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A177,Supervision!$X$20:$X$229)-SUM(IntermDonorCalcYEAR!M177:V177)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!B$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!C$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!D$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!E$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!F$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!G$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!H$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!I$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!J$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$W$20:$W$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!K$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178,Supervision!$W$20:$W$229)-SUM(IntermDonorCalcYEAR!B178:K178)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!M$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!N$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!O$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!P$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!Q$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!R$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!S$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!T$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!U$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIFS(Supervision!$X$20:$X$229,Supervision!$B$20:$B$229,IntermDonorCalcYEAR!V$35,Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalcYEAR!$A178,Supervision!$X$20:$X$229)-SUM(IntermDonorCalcYEAR!M178:V178)","v":0}]
[]
["Personnel"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!B$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!C$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!D$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!E$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!F$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!G$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!H$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!I$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!J$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!K$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182,Supervision!$W$245:$W$264)-SUM(IntermDonorCalcYEAR!B182:K182)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!M$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!N$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!O$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!P$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!Q$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!R$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!S$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!T$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!U$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!V$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A182,Supervision!$X$245:$X$264)-SUM(IntermDonorCalcYEAR!M182:V182)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!B$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!C$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!D$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!E$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!F$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!G$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!H$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!I$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!J$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!K$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183,Supervision!$W$245:$W$264)-SUM(IntermDonorCalcYEAR!B183:K183)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!M$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!N$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!O$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!P$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!Q$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!R$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!S$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!T$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!U$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!V$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A183,Supervision!$X$245:$X$264)-SUM(IntermDonorCalcYEAR!M183:V183)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!B$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!C$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!D$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!E$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!F$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!G$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!H$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!I$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!J$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!K$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184,Supervision!$W$245:$W$264)-SUM(IntermDonorCalcYEAR!B184:K184)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!M$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!N$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!O$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!P$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!Q$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!R$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!S$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!T$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!U$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!V$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A184,Supervision!$X$245:$X$264)-SUM(IntermDonorCalcYEAR!M184:V184)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!B$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!C$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!D$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!E$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!F$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!G$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!H$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!I$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!J$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!K$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185,Supervision!$W$245:$W$264)-SUM(IntermDonorCalcYEAR!B185:K185)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!M$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!N$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!O$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!P$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!Q$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!R$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!S$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!T$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!U$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!V$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A185,Supervision!$X$245:$X$264)-SUM(IntermDonorCalcYEAR!M185:V185)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!B$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!C$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!D$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!E$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!F$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!G$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!H$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!I$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!J$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$W$245:$W$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!K$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186,Supervision!$W$245:$W$264)-SUM(IntermDonorCalcYEAR!B186:K186)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!M$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!N$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!O$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!P$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!Q$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!R$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!S$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!T$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!U$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIFS(Supervision!$X$245:$X$264,Supervision!$B$245:$B$264,IntermDonorCalcYEAR!V$35,Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalcYEAR!$A186,Supervision!$X$245:$X$264)-SUM(IntermDonorCalcYEAR!M186:V186)","v":0}]
[]
["Communications"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!B$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!C$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!D$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!E$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!F$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!G$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!H$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!I$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!J$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!K$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190,Supervision!$W$270:$W$289)-SUM(IntermDonorCalcYEAR!B190:K190)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!M$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!N$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!O$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!P$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!Q$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!R$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!S$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!T$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!U$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!V$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A190,Supervision!$X$270:$X$289)-SUM(IntermDonorCalcYEAR!M190:V190)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!B$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!C$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!D$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!E$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!F$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!G$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!H$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!I$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!J$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!K$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191,Supervision!$W$270:$W$289)-SUM(IntermDonorCalcYEAR!B191:K191)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!M$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!N$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!O$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!P$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!Q$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!R$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!S$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!T$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!U$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!V$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A191,Supervision!$X$270:$X$289)-SUM(IntermDonorCalcYEAR!M191:V191)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!B$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!C$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!D$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!E$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!F$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!G$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!H$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!I$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!J$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!K$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192,Supervision!$W$270:$W$289)-SUM(IntermDonorCalcYEAR!B192:K192)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!M$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!N$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!O$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!P$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!Q$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!R$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!S$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!T$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!U$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!V$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A192,Supervision!$X$270:$X$289)-SUM(IntermDonorCalcYEAR!M192:V192)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!B$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!C$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!D$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!E$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!F$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!G$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!H$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!I$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!J$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!K$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193,Supervision!$W$270:$W$289)-SUM(IntermDonorCalcYEAR!B193:K193)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!M$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!N$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!O$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!P$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!Q$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!R$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!S$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!T$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!U$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!V$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A193,Supervision!$X$270:$X$289)-SUM(IntermDonorCalcYEAR!M193:V193)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!B$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!C$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!D$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!E$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!F$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!G$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!H$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!I$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!J$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$W$270:$W$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!K$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194,Supervision!$W$270:$W$289)-SUM(IntermDonorCalcYEAR!B194:K194)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!M$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!N$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!O$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!P$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!Q$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!R$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!S$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!T$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!U$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIFS(Supervision!$X$270:$X$289,Supervision!$B$270:$B$289,IntermDonorCalcYEAR!V$35,Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalcYEAR!$A194,Supervision!$X$270:$X$289)-SUM(IntermDonorCalcYEAR!M194:V194)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!B$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!C$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!D$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!E$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!F$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!G$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!H$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!I$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!J$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!K$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198,Supervision!$W$295:$W$309)-SUM(IntermDonorCalcYEAR!B198:K198)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!M$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!N$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!O$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!P$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!Q$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!R$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!S$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!T$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!U$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!V$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A198,Supervision!$X$295:$X$309)-SUM(IntermDonorCalcYEAR!M198:V198)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!B$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!C$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!D$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!E$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!F$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!G$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!H$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!I$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!J$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!K$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199,Supervision!$W$295:$W$309)-SUM(IntermDonorCalcYEAR!B199:K199)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!M$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!N$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!O$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!P$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!Q$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!R$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!S$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!T$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!U$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!V$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A199,Supervision!$X$295:$X$309)-SUM(IntermDonorCalcYEAR!M199:V199)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!B$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!C$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!D$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!E$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!F$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!G$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!H$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!I$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!J$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!K$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200,Supervision!$W$295:$W$309)-SUM(IntermDonorCalcYEAR!B200:K200)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!M$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!N$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!O$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!P$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!Q$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!R$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!S$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!T$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!U$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!V$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A200,Supervision!$X$295:$X$309)-SUM(IntermDonorCalcYEAR!M200:V200)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!B$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!C$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!D$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!E$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!F$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!G$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!H$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!I$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!J$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!K$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201,Supervision!$W$295:$W$309)-SUM(IntermDonorCalcYEAR!B201:K201)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!M$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!N$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!O$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!P$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!Q$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!R$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!S$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!T$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!U$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!V$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A201,Supervision!$X$295:$X$309)-SUM(IntermDonorCalcYEAR!M201:V201)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!B$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!C$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!D$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!E$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!F$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!G$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!H$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!I$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!J$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$W$295:$W$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!K$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202,Supervision!$W$295:$W$309)-SUM(IntermDonorCalcYEAR!B202:K202)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!M$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!N$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!O$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!P$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!Q$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!R$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!S$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!T$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!U$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIFS(Supervision!$X$295:$X$309,Supervision!$B$295:$B$309,IntermDonorCalcYEAR!V$35,Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalcYEAR!$A202,Supervision!$X$295:$X$309)-SUM(IntermDonorCalcYEAR!M202:V202)","v":0}]
[]
["Equipment"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!B$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!C$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!D$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!E$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!F$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!G$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!H$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!I$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!J$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!K$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206,Supervision!$W$315:$W$337)-SUM(IntermDonorCalcYEAR!B206:K206)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!M$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!N$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!O$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!P$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!Q$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!R$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!S$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!T$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!U$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!V$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A206,Supervision!$X$315:$X$337)-SUM(IntermDonorCalcYEAR!M206:V206)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!B$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!C$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!D$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!E$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!F$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!G$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!H$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!I$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!J$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!K$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207,Supervision!$W$315:$W$337)-SUM(IntermDonorCalcYEAR!B207:K207)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!M$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!N$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!O$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!P$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!Q$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!R$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!S$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!T$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!U$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!V$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A207,Supervision!$X$315:$X$337)-SUM(IntermDonorCalcYEAR!M207:V207)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!B$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!C$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!D$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!E$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!F$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!G$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!H$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!I$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!J$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!K$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208,Supervision!$W$315:$W$337)-SUM(IntermDonorCalcYEAR!B208:K208)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!M$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!N$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!O$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!P$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!Q$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!R$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!S$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!T$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!U$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!V$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A208,Supervision!$X$315:$X$337)-SUM(IntermDonorCalcYEAR!M208:V208)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!B$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!C$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!D$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!E$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!F$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!G$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!H$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!I$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!J$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!K$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209,Supervision!$W$315:$W$337)-SUM(IntermDonorCalcYEAR!B209:K209)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!M$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!N$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!O$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!P$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!Q$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!R$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!S$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!T$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!U$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!V$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A209,Supervision!$X$315:$X$337)-SUM(IntermDonorCalcYEAR!M209:V209)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!B$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!C$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!D$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!E$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!F$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!G$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!H$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!I$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!J$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$W$315:$W$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!K$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210,Supervision!$W$315:$W$337)-SUM(IntermDonorCalcYEAR!B210:K210)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!M$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!N$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!O$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!P$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!Q$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!R$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!S$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!T$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!U$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIFS(Supervision!$X$315:$X$337,Supervision!$B$315:$B$337,IntermDonorCalcYEAR!V$35,Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalcYEAR!$A210,Supervision!$X$315:$X$337)-SUM(IntermDonorCalcYEAR!M210:V210)","v":0}]
[]
["Consultants"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!B$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!C$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!D$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!E$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!F$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!G$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!H$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!I$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!J$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!K$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214,Supervision!$W$343:$W$361)-SUM(IntermDonorCalcYEAR!B214:K214)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!M$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!N$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!O$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!P$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!Q$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!R$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!S$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!T$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!U$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!V$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A214,Supervision!$X$343:$X$361)-SUM(IntermDonorCalcYEAR!M214:V214)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!B$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!C$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!D$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!E$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!F$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!G$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!H$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!I$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!J$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!K$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215,Supervision!$W$343:$W$361)-SUM(IntermDonorCalcYEAR!B215:K215)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!M$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!N$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!O$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!P$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!Q$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!R$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!S$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!T$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!U$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!V$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A215,Supervision!$X$343:$X$361)-SUM(IntermDonorCalcYEAR!M215:V215)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!B$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!C$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!D$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!E$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!F$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!G$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!H$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!I$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!J$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!K$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216,Supervision!$W$343:$W$361)-SUM(IntermDonorCalcYEAR!B216:K216)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!M$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!N$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!O$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!P$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!Q$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!R$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!S$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!T$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!U$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!V$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A216,Supervision!$X$343:$X$361)-SUM(IntermDonorCalcYEAR!M216:V216)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!B$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!C$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!D$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!E$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!F$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!G$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!H$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!I$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!J$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!K$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217,Supervision!$W$343:$W$361)-SUM(IntermDonorCalcYEAR!B217:K217)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!M$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!N$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!O$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!P$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!Q$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!R$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!S$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!T$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!U$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!V$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A217,Supervision!$X$343:$X$361)-SUM(IntermDonorCalcYEAR!M217:V217)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!B$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!C$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!D$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!E$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!F$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!G$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!H$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!I$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!J$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$W$343:$W$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!K$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218,Supervision!$W$343:$W$361)-SUM(IntermDonorCalcYEAR!B218:K218)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!M$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!N$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!O$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!P$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!Q$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!R$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!S$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!T$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!U$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIFS(Supervision!$X$343:$X$361,Supervision!$B$343:$B$361,IntermDonorCalcYEAR!V$35,Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalcYEAR!$A218,Supervision!$X$343:$X$361)-SUM(IntermDonorCalcYEAR!M218:V218)","v":0}]
[]
["VA delivery & Analysis"]
[]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Refresher training & workshops",{"$f":"B90","v":0},{"$f":"C90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W90","v":0}]
["Personnel",{"$f":"IntermDonorCalc2!B16","v":0},{"$f":"IntermDonorCalc2!C16","v":0},{"$f":"IntermDonorCalc2!D16","v":0},{"$f":"IntermDonorCalc2!E16","v":0},{"$f":"IntermDonorCalc2!F16","v":0},{"$f":"IntermDonorCalc2!G16","v":0},{"$f":"IntermDonorCalc2!H16","v":0},{"$f":"IntermDonorCalc2!I16","v":0},{"$f":"IntermDonorCalc2!J16","v":0},{"$f":"IntermDonorCalc2!K16","v":0},{"$f":"IntermDonorCalc2!L16","v":0},{"$f":"IntermDonorCalc2!M16","v":0},{"$f":"IntermDonorCalc2!N16","v":0},{"$f":"IntermDonorCalc2!O16","v":0},{"$f":"IntermDonorCalc2!P16","v":0},{"$f":"IntermDonorCalc2!Q16","v":0},{"$f":"IntermDonorCalc2!R16","v":0},{"$f":"IntermDonorCalc2!S16","v":0},{"$f":"IntermDonorCalc2!T16","v":0},{"$f":"IntermDonorCalc2!U16","v":0},{"$f":"IntermDonorCalc2!V16","v":0},{"$f":"IntermDonorCalc2!W16","v":0}]
["Communications",{"$f":"IntermDonorCalc2!B17","v":0},{"$f":"IntermDonorCalc2!C17","v":0},{"$f":"IntermDonorCalc2!D17","v":0},{"$f":"IntermDonorCalc2!E17","v":0},{"$f":"IntermDonorCalc2!F17","v":0},{"$f":"IntermDonorCalc2!G17","v":0},{"$f":"IntermDonorCalc2!H17","v":0},{"$f":"IntermDonorCalc2!I17","v":0},{"$f":"IntermDonorCalc2!J17","v":0},{"$f":"IntermDonorCalc2!K17","v":0},{"$f":"IntermDonorCalc2!L17","v":0},{"$f":"IntermDonorCalc2!M17","v":0},{"$f":"IntermDonorCalc2!N17","v":0},{"$f":"IntermDonorCalc2!O17","v":0},{"$f":"IntermDonorCalc2!P17","v":0},{"$f":"IntermDonorCalc2!Q17","v":0},{"$f":"IntermDonorCalc2!R17","v":0},{"$f":"IntermDonorCalc2!S17","v":0},{"$f":"IntermDonorCalc2!T17","v":0},{"$f":"IntermDonorCalc2!U17","v":0},{"$f":"IntermDonorCalc2!V17","v":0},{"$f":"IntermDonorCalc2!W17","v":0}]
["Maintenance",{"$f":"IntermDonorCalc2!B18","v":0},{"$f":"IntermDonorCalc2!C18","v":0},{"$f":"IntermDonorCalc2!D18","v":0},{"$f":"IntermDonorCalc2!E18","v":0},{"$f":"IntermDonorCalc2!F18","v":0},{"$f":"IntermDonorCalc2!G18","v":0},{"$f":"IntermDonorCalc2!H18","v":0},{"$f":"IntermDonorCalc2!I18","v":0},{"$f":"IntermDonorCalc2!J18","v":0},{"$f":"IntermDonorCalc2!K18","v":0},{"$f":"IntermDonorCalc2!L18","v":0},{"$f":"IntermDonorCalc2!M18","v":0},{"$f":"IntermDonorCalc2!N18","v":0},{"$f":"IntermDonorCalc2!O18","v":0},{"$f":"IntermDonorCalc2!P18","v":0},{"$f":"IntermDonorCalc2!Q18","v":0},{"$f":"IntermDonorCalc2!R18","v":0},{"$f":"IntermDonorCalc2!S18","v":0},{"$f":"IntermDonorCalc2!T18","v":0},{"$f":"IntermDonorCalc2!U18","v":0},{"$f":"IntermDonorCalc2!V18","v":0},{"$f":"IntermDonorCalc2!W18","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"IntermDonorCalc2!B19","v":0},{"$f":"IntermDonorCalc2!C19","v":0},{"$f":"IntermDonorCalc2!D19","v":0},{"$f":"IntermDonorCalc2!E19","v":0},{"$f":"IntermDonorCalc2!F19","v":0},{"$f":"IntermDonorCalc2!G19","v":0},{"$f":"IntermDonorCalc2!H19","v":0},{"$f":"IntermDonorCalc2!I19","v":0},{"$f":"IntermDonorCalc2!J19","v":0},{"$f":"IntermDonorCalc2!K19","v":0},{"$f":"IntermDonorCalc2!L19","v":0},{"$f":"IntermDonorCalc2!M19","v":0},{"$f":"IntermDonorCalc2!N19","v":0},{"$f":"IntermDonorCalc2!O19","v":0},{"$f":"IntermDonorCalc2!P19","v":0},{"$f":"IntermDonorCalc2!Q19","v":0},{"$f":"IntermDonorCalc2!R19","v":0},{"$f":"IntermDonorCalc2!S19","v":0},{"$f":"IntermDonorCalc2!T19","v":0},{"$f":"IntermDonorCalc2!U19","v":0},{"$f":"IntermDonorCalc2!V19","v":0},{"$f":"IntermDonorCalc2!W19","v":0}]
["Buildings",{"$f":"IntermDonorCalc2!B20","v":0},{"$f":"IntermDonorCalc2!C20","v":0},{"$f":"IntermDonorCalc2!D20","v":0},{"$f":"IntermDonorCalc2!E20","v":0},{"$f":"IntermDonorCalc2!F20","v":0},{"$f":"IntermDonorCalc2!G20","v":0},{"$f":"IntermDonorCalc2!H20","v":0},{"$f":"IntermDonorCalc2!I20","v":0},{"$f":"IntermDonorCalc2!J20","v":0},{"$f":"IntermDonorCalc2!K20","v":0},{"$f":"IntermDonorCalc2!L20","v":0},{"$f":"IntermDonorCalc2!M20","v":0},{"$f":"IntermDonorCalc2!N20","v":0},{"$f":"IntermDonorCalc2!O20","v":0},{"$f":"IntermDonorCalc2!P20","v":0},{"$f":"IntermDonorCalc2!Q20","v":0},{"$f":"IntermDonorCalc2!R20","v":0},{"$f":"IntermDonorCalc2!S20","v":0},{"$f":"IntermDonorCalc2!T20","v":0},{"$f":"IntermDonorCalc2!U20","v":0},{"$f":"IntermDonorCalc2!V20","v":0},{"$f":"IntermDonorCalc2!W20","v":0}]
["Equipment",{"$f":"IntermDonorCalc2!B21","v":0},{"$f":"IntermDonorCalc2!C21","v":0},{"$f":"IntermDonorCalc2!D21","v":0},{"$f":"IntermDonorCalc2!E21","v":0},{"$f":"IntermDonorCalc2!F21","v":0},{"$f":"IntermDonorCalc2!G21","v":0},{"$f":"IntermDonorCalc2!H21","v":0},{"$f":"IntermDonorCalc2!I21","v":0},{"$f":"IntermDonorCalc2!J21","v":0},{"$f":"IntermDonorCalc2!K21","v":0},{"$f":"IntermDonorCalc2!L21","v":0},{"$f":"IntermDonorCalc2!M21","v":0},{"$f":"IntermDonorCalc2!N21","v":0},{"$f":"IntermDonorCalc2!O21","v":0},{"$f":"IntermDonorCalc2!P21","v":0},{"$f":"IntermDonorCalc2!Q21","v":0},{"$f":"IntermDonorCalc2!R21","v":0},{"$f":"IntermDonorCalc2!S21","v":0},{"$f":"IntermDonorCalc2!T21","v":0},{"$f":"IntermDonorCalc2!U21","v":0},{"$f":"IntermDonorCalc2!V21","v":0},{"$f":"IntermDonorCalc2!W21","v":0}]
["Vehicles",{"$f":"IntermDonorCalc2!B22","v":0},{"$f":"IntermDonorCalc2!C22","v":0},{"$f":"IntermDonorCalc2!D22","v":0},{"$f":"IntermDonorCalc2!E22","v":0},{"$f":"IntermDonorCalc2!F22","v":0},{"$f":"IntermDonorCalc2!G22","v":0},{"$f":"IntermDonorCalc2!H22","v":0},{"$f":"IntermDonorCalc2!I22","v":0},{"$f":"IntermDonorCalc2!J22","v":0},{"$f":"IntermDonorCalc2!K22","v":0},{"$f":"IntermDonorCalc2!L22","v":0},{"$f":"IntermDonorCalc2!M22","v":0},{"$f":"IntermDonorCalc2!N22","v":0},{"$f":"IntermDonorCalc2!O22","v":0},{"$f":"IntermDonorCalc2!P22","v":0},{"$f":"IntermDonorCalc2!Q22","v":0},{"$f":"IntermDonorCalc2!R22","v":0},{"$f":"IntermDonorCalc2!S22","v":0},{"$f":"IntermDonorCalc2!T22","v":0},{"$f":"IntermDonorCalc2!U22","v":0},{"$f":"IntermDonorCalc2!V22","v":0},{"$f":"IntermDonorCalc2!W22","v":0}]
["Consultants",{"$f":"IntermDonorCalc2!B23","v":0},{"$f":"IntermDonorCalc2!C23","v":0},{"$f":"IntermDonorCalc2!D23","v":0},{"$f":"IntermDonorCalc2!E23","v":0},{"$f":"IntermDonorCalc2!F23","v":0},{"$f":"IntermDonorCalc2!G23","v":0},{"$f":"IntermDonorCalc2!H23","v":0},{"$f":"IntermDonorCalc2!I23","v":0},{"$f":"IntermDonorCalc2!J23","v":0},{"$f":"IntermDonorCalc2!K23","v":0},{"$f":"IntermDonorCalc2!L23","v":0},{"$f":"IntermDonorCalc2!M23","v":0},{"$f":"IntermDonorCalc2!N23","v":0},{"$f":"IntermDonorCalc2!O23","v":0},{"$f":"IntermDonorCalc2!P23","v":0},{"$f":"IntermDonorCalc2!Q23","v":0},{"$f":"IntermDonorCalc2!R23","v":0},{"$f":"IntermDonorCalc2!S23","v":0},{"$f":"IntermDonorCalc2!T23","v":0},{"$f":"IntermDonorCalc2!U23","v":0},{"$f":"IntermDonorCalc2!V23","v":0},{"$f":"IntermDonorCalc2!W23","v":0}]
["TOTAL",{"$f":"IntermDonorCalc2!B24","v":0},{"$f":"IntermDonorCalc2!C24","v":0},{"$f":"IntermDonorCalc2!D24","v":0},{"$f":"IntermDonorCalc2!E24","v":0},{"$f":"IntermDonorCalc2!F24","v":0},{"$f":"IntermDonorCalc2!G24","v":0},{"$f":"IntermDonorCalc2!H24","v":0},{"$f":"IntermDonorCalc2!I24","v":0},{"$f":"IntermDonorCalc2!J24","v":0},{"$f":"IntermDonorCalc2!K24","v":0},{"$f":"IntermDonorCalc2!L24","v":0},{"$f":"IntermDonorCalc2!M24","v":0},{"$f":"IntermDonorCalc2!N24","v":0},{"$f":"IntermDonorCalc2!O24","v":0},{"$f":"IntermDonorCalc2!P24","v":0},{"$f":"IntermDonorCalc2!Q24","v":0},{"$f":"IntermDonorCalc2!R24","v":0},{"$f":"IntermDonorCalc2!S24","v":0},{"$f":"IntermDonorCalc2!T24","v":0},{"$f":"IntermDonorCalc2!U24","v":0},{"$f":"IntermDonorCalc2!V24","v":0},{"$f":"IntermDonorCalc2!W24","v":0}]
[]
["All"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel5","v":0},{"$f":"SUM(B224:B231)","v":0},{"$f":"SUM(C224:C231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"GraphsCalculations","index":40,"n_rows":129,"n_cols":23,"rows_kept":129,"cut":false,"hidden":false,"merged":[[3,10,3,15],[93,0,94,0],[95,0,98,0],[99,0,103,0],[90,17,90,22],[90,11,90,16],[16,10,16,15]]}
[{"$f":"\"Total cost per activity in \"&year_costing&\"(\"&CurrencyResults&\")\"","v":"Total cost per activity in (SELECT)"},"Financial Cost","Economic Cost",null,null,{"$f":"\"Total cost per administrative level in \"&year_costing&\"(\"&CurrencyResults&\")\"","v":"Total cost per administrative level in (SELECT)"}]
[{"$f":"ResultsTableOverall!B11","v":"Start Up activities"},{"$f":"IF(OR(ResultsTableOverall!$C$17=0,ResultsTableOverall!$C$17=\"\"),\"\",ResultsTableOverall!C11/ResultsTableOverall!$C$17)","v":""},{"$f":"IF(OR(ResultsTableOverall!$D$17=0,ResultsTableOverall!$D$17=\"\"),\"\",ResultsTableOverall!D11/ResultsTableOverall!$D$17)","v":""},null,null,null,{"$f":"Res_PerAdminLevel!O2","v":"TOTAL FINANCIAL"},{"$f":"Res_PerAdminLevel!P2","v":"TOTAL ECONOMIC"}]
[{"$f":"ResultsTableOverall!B12","v":"Governance activities"},{"$f":"IF(OR(ResultsTableOverall!$C$17=0,ResultsTableOverall!$C$17=\"\"),\"\",ResultsTableOverall!C12/ResultsTableOverall!$C$17)","v":""},{"$f":"IF(OR(ResultsTableOverall!$D$17=0,ResultsTableOverall!$D$17=\"\"),\"\",ResultsTableOverall!D12/ResultsTableOverall!$D$17)","v":""},null,null,{"$f":"Res_PerAdminLevel!N3","v":"National"},{"$f":"Res_PerAdminLevel!O3","v":0},{"$f":"Res_PerAdminLevel!P3","v":0},null,null,{"$f":"\"5 Year estimation of financial cost of VA implementation (\"&currency_main_code&\")\"","v":"5 Year estimation of financial cost of VA implementation ()"}]
[{"$f":"ResultsTableOverall!B13","v":"Recurrent training & workshops"},{"$f":"IF(OR(ResultsTableOverall!$C$17=0,ResultsTableOverall!$C$17=\"\"),\"\",ResultsTableOverall!C13/ResultsTableOverall!$C$17)","v":""},{"$f":"IF(OR(ResultsTableOverall!$D$17=0,ResultsTableOverall!$D$17=\"\"),\"\",ResultsTableOverall!D13/ResultsTableOverall!$D$17)","v":""},null,null,{"$f":"Res_PerAdminLevel!N4","v":0},{"$f":"Res_PerAdminLevel!O4","v":0},{"$f":"Res_PerAdminLevel!P4","v":0},null,null,"ONLY USED FOR GRAPH"]
[{"$f":"ResultsTableOverall!B14","v":"Program Management"},{"$f":"IF(OR(ResultsTableOverall!$C$17=0,ResultsTableOverall!$C$17=\"\"),\"\",ResultsTableOverall!C14/ResultsTableOverall!$C$17)","v":""},{"$f":"IF(OR(ResultsTableOverall!$D$17=0,ResultsTableOverall!$D$17=\"\"),\"\",ResultsTableOverall!D14/ResultsTableOverall!$D$17)","v":""},null,null,{"$f":"Res_PerAdminLevel!N5","v":0},{"$f":"Res_PerAdminLevel!O5","v":0},{"$f":"Res_PerAdminLevel!P5","v":0},null,null,"Current",{"$f":"'StaffCalc&Factors'!N4","v":"Year 1"},{"$f":"'StaffCalc&Factors'!O4","v":"Year 2"},{"$f":"'StaffCalc&Factors'!P4","v":"Year 3"},{"$f":"'StaffCalc&Factors'!Q4","v":"Year 4"},{"$f":"'StaffCalc&Factors'!R4","v":"Year 5"}]
[{"$f":"ResultsTableOverall!B15","v":"Supervision"},{"$f":"IF(OR(ResultsTableOverall!$C$17=0,ResultsTableOverall!$C$17=\"\"),\"\",ResultsTableOverall!C15/ResultsTableOverall!$C$17)","v":""},{"$f":"IF(OR(ResultsTableOverall!$D$17=0,ResultsTableOverall!$D$17=\"\"),\"\",ResultsTableOverall!D15/ResultsTableOverall!$D$17)","v":""},null,null,{"$f":"Res_PerAdminLevel!N6","v":0},{"$f":"Res_PerAdminLevel!O6","v":0},{"$f":"Res_PerAdminLevel!P6","v":0},null,{"$f":"AdminLevel1","v":"National"},{"$f":"'StaffCalc&Factors'!K5","v":0},{"$f":"'StaffCalc&Factors'!N5","v":0},{"$f":"'StaffCalc&Factors'!O5","v":0},{"$f":"'StaffCalc&Factors'!P5","v":0},{"$f":"'StaffCalc&Factors'!Q5","v":0},{"$f":"'StaffCalc&Factors'!R5","v":0}]
[{"$f":"ResultsTableOverall!B16","v":"VA delivery & Analysis"},{"$f":"IF(OR(ResultsTableOverall!$C$17=0,ResultsTableOverall!$C$17=\"\"),\"\",ResultsTableOverall!C16/ResultsTableOverall!$C$17)","v":""},{"$f":"IF(OR(ResultsTableOverall!$D$17=0,ResultsTableOverall!$D$17=\"\"),\"\",ResultsTableOverall!D16/ResultsTableOverall!$D$17)","v":""},null,null,{"$f":"Res_PerAdminLevel!N7","v":0},{"$f":"Res_PerAdminLevel!O7","v":0},{"$f":"Res_PerAdminLevel!P7","v":0},null,{"$f":"AdminLevel2","v":0},{"$f":"'StaffCalc&Factors'!K6","v":0},{"$f":"'StaffCalc&Factors'!N6","v":0},{"$f":"'StaffCalc&Factors'!O6","v":0},{"$f":"'StaffCalc&Factors'!P6","v":0},{"$f":"'StaffCalc&Factors'!Q6","v":0},{"$f":"'StaffCalc&Factors'!R6","v":0}]
[null,null,null,null,null,{"$f":"Res_PerAdminLevel!N8","v":"TOTAL"},{"$f":"Res_PerAdminLevel!O8","v":0},{"$f":"Res_PerAdminLevel!P8","v":0},null,{"$f":"AdminLevel3","v":0},{"$f":"'StaffCalc&Factors'!K7","v":0},{"$f":"'StaffCalc&Factors'!N7","v":0},{"$f":"'StaffCalc&Factors'!O7","v":0},{"$f":"'StaffCalc&Factors'!P7","v":0},{"$f":"'StaffCalc&Factors'!Q7","v":0},{"$f":"'StaffCalc&Factors'!R7","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"AdminLevel4","v":0},{"$f":"'StaffCalc&Factors'!K8","v":0},{"$f":"'StaffCalc&Factors'!N8","v":0},{"$f":"'StaffCalc&Factors'!O8","v":0},{"$f":"'StaffCalc&Factors'!P8","v":0},{"$f":"'StaffCalc&Factors'!Q8","v":0},{"$f":"'StaffCalc&Factors'!R8","v":0}]
["ID",{"$f":"AdminLevel5","v":0},null,{"$f":"\"Financial cost per VA in \"&year_costing&\"(\"&ResultsTableOverall!$K$10&\")\"","v":"Financial cost per VA in (SELECT)"},{"$f":"\"Economic cost per VA in \"&year_costing&\"(\"&ResultsTableOverall!$K$10&\")\"","v":"Economic cost per VA in (SELECT)"},null,null,null,null,{"$f":"AdminLevel5","v":0},{"$f":"'StaffCalc&Factors'!K9","v":0},{"$f":"'StaffCalc&Factors'!N9","v":0},{"$f":"'StaffCalc&Factors'!O9","v":0},{"$f":"'StaffCalc&Factors'!P9","v":0},{"$f":"'StaffCalc&Factors'!Q9","v":0},{"$f":"'StaffCalc&Factors'!R9","v":0}]
[1,{"$f":"ResultsTableOverall!B59","v":0},{"$f":"IFERROR(INDEX($B$11:$B$90,MATCH(ROW()-ROW($C$10),$A$11:$A$90,0)),\"\")","v":0},{"$f":"IF(GraphsCalculations!$C11=\"\",\"\",VLOOKUP($C11,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":0},{"$f":"IF(GraphsCalculations!$C11=\"\",\"\",VLOOKUP($C11,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":0},"Title Chart",{"$f":"\"Economic Cost per VA in \"&year_costing&\"(\"&CurrencyResults&\")\"","v":"Economic Cost per VA in (SELECT)"}]
[{"$f":"IF(B12=0,\"\",MAX(A$11:A11)+1)","v":""},{"$f":"ResultsTableOverall!B60","v":0},{"$f":"IFERROR(INDEX($B$11:$B$90,MATCH(ROW()-ROW($C$10),$A$11:$A$90,0)),\"\")","v":""},{"$f":"IF(GraphsCalculations!$C12=\"\",\"\",VLOOKUP($C12,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C12=\"\",\"\",VLOOKUP($C12,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B13=0,\"\",MAX(A$11:A12)+1)","v":""},{"$f":"ResultsTableOverall!B61","v":0},"",{"$f":"IF(GraphsCalculations!$C13=\"\",\"\",VLOOKUP($C13,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C13=\"\",\"\",VLOOKUP($C13,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""},null,null,null,null,{"$f":"\"Total cost (\"&CurrencyResults&\")\"","v":"Total cost (SELECT)"},{"$f":"\"5 Year estimation of recurrent cost  and direct cost of VA implementation (\"&currency_main_code&\")\"","v":"5 Year estimation of recurrent cost  and direct cost of VA implementation ()"}]
[{"$f":"IF(B14=0,\"\",MAX(A$11:A13)+1)","v":""},{"$f":"ResultsTableOverall!B62","v":0},"",{"$f":"IF(GraphsCalculations!$C14=\"\",\"\",VLOOKUP($C14,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C14=\"\",\"\",VLOOKUP($C14,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""},null,null,null,null,null,{"$f":"\"Current \n(\"&NumberMonthCosting&\" months)\"","v":"Current \n( months)"},"Current \n(12 months)","Year 1","Year 2","Year 3","Year 4","Year 5"]
[{"$f":"IF(B15=0,\"\",MAX(A$11:A14)+1)","v":""},{"$f":"ResultsTableOverall!B63","v":0},"",{"$f":"IF(GraphsCalculations!$C15=\"\",\"\",VLOOKUP($C15,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C15=\"\",\"\",VLOOKUP($C15,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""},null,null,null,null,"Recurrent cost",{"$f":"ResultsModel!D33","v":""},{"$f":"ResultsModel!E33","v":""},{"$f":"ResultsModel!E33","v":""},{"$f":"ResultsModel!F33","v":""},{"$f":"ResultsModel!G33","v":""},{"$f":"ResultsModel!H33","v":""},{"$f":"ResultsModel!I33","v":""}]
[{"$f":"IF(B16=0,\"\",MAX(A$11:A15)+1)","v":""},{"$f":"ResultsTableOverall!B64","v":0},"",{"$f":"IF(GraphsCalculations!$C16=\"\",\"\",VLOOKUP($C16,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C16=\"\",\"\",VLOOKUP($C16,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""},null,null,null,null,"Direct cost",{"$f":"ResultsModel!D14","v":""},{"$f":"ResultsModel!E14","v":""},{"$f":"ResultsModel!E14","v":""},{"$f":"ResultsModel!F14","v":""},{"$f":"ResultsModel!G14","v":""},{"$f":"ResultsModel!H14","v":""},{"$f":"ResultsModel!I14","v":""}]
[{"$f":"IF(B17=0,\"\",MAX(A$11:A16)+1)","v":""},{"$f":"ResultsTableOverall!B65","v":0},"",{"$f":"IF(GraphsCalculations!$C17=\"\",\"\",VLOOKUP($C17,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C17=\"\",\"\",VLOOKUP($C17,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""},null,null,null,null,null,"ONLY USED FOR GRAPH"]
[{"$f":"IF(B18=0,\"\",MAX(A$11:A17)+1)","v":""},{"$f":"ResultsTableOverall!B66","v":0},"",{"$f":"IF(GraphsCalculations!$C18=\"\",\"\",VLOOKUP($C18,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C18=\"\",\"\",VLOOKUP($C18,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""},null,null,null,null,null,"Current",{"$f":"'StaffCalc&Factors'!N4","v":"Year 1"},{"$f":"'StaffCalc&Factors'!O4","v":"Year 2"},{"$f":"'StaffCalc&Factors'!P4","v":"Year 3"},{"$f":"'StaffCalc&Factors'!Q4","v":"Year 4"},{"$f":"'StaffCalc&Factors'!R4","v":"Year 5"}]
[{"$f":"IF(B19=0,\"\",MAX(A$11:A18)+1)","v":""},{"$f":"ResultsTableOverall!B67","v":0},"",{"$f":"IF(GraphsCalculations!$C19=\"\",\"\",VLOOKUP($C19,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C19=\"\",\"\",VLOOKUP($C19,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""},null,null,1,{"$f":"IF(J6=\"x\",\"\",J6)","v":"National"},{"$f":"IFERROR(INDEX($I$19:$I$23,MATCH(ROW()-ROW($L$18),$H$19:$H$23,0)),\"\")","v":"National"},{"$f":"IF($J19=\"\",\"\",VLOOKUP($J19,$J$6:$P$10,2,FALSE))","v":0},{"$f":"IF($J19=\"\",\"\",VLOOKUP($J19,$J$6:$P$10,3,FALSE))","v":0},{"$f":"IF($J19=\"\",\"\",VLOOKUP($J19,$J$6:$P$10,4,FALSE))","v":0},{"$f":"IF($J19=\"\",\"\",VLOOKUP($J19,$J$6:$P$10,5,FALSE))","v":0},{"$f":"IF($J19=\"\",\"\",VLOOKUP($J19,$J$6:$P$10,6,FALSE))","v":0},{"$f":"IF($J19=\"\",\"\",VLOOKUP($J19,$J$6:$P$10,7,FALSE))","v":0}]
[{"$f":"IF(B20=0,\"\",MAX(A$11:A19)+1)","v":""},{"$f":"ResultsTableOverall!B68","v":0},"",{"$f":"IF(GraphsCalculations!$C20=\"\",\"\",VLOOKUP($C20,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C20=\"\",\"\",VLOOKUP($C20,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""},null,null,{"$f":"IF(I20=\"\",\"\",MAX(H$19:H19)+1)","v":2},{"$f":"IF(J7=\"x\",\"\",J7)","v":0},{"$f":"IFERROR(INDEX($I$19:$I$23,MATCH(ROW()-ROW($L$18),$H$19:$H$23,0)),\"\")","v":0},{"$f":"IF($J20=\"\",\"\",VLOOKUP($J20,$J$6:$P$10,2,FALSE))","v":0},{"$f":"IF($J20=\"\",\"\",VLOOKUP($J20,$J$6:$P$10,3,FALSE))","v":0},{"$f":"IF($J20=\"\",\"\",VLOOKUP($J20,$J$6:$P$10,4,FALSE))","v":0},{"$f":"IF($J20=\"\",\"\",VLOOKUP($J20,$J$6:$P$10,5,FALSE))","v":0},{"$f":"IF($J20=\"\",\"\",VLOOKUP($J20,$J$6:$P$10,6,FALSE))","v":0},{"$f":"IF($J20=\"\",\"\",VLOOKUP($J20,$J$6:$P$10,7,FALSE))","v":0}]
[{"$f":"IF(B21=0,\"\",MAX(A$11:A20)+1)","v":""},{"$f":"ResultsTableOverall!B69","v":0},"",{"$f":"IF(GraphsCalculations!$C21=\"\",\"\",VLOOKUP($C21,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C21=\"\",\"\",VLOOKUP($C21,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""},null,null,{"$f":"IF(I21=\"\",\"\",MAX(H$19:H20)+1)","v":3},{"$f":"IF(J8=\"x\",\"\",J8)","v":0},{"$f":"IFERROR(INDEX($I$19:$I$23,MATCH(ROW()-ROW($L$18),$H$19:$H$23,0)),\"\")","v":0},0,0,0,0,0,0]
[{"$f":"IF(B22=0,\"\",MAX(A$11:A21)+1)","v":""},{"$f":"ResultsTableOverall!B70","v":0},"",{"$f":"IF(GraphsCalculations!$C22=\"\",\"\",VLOOKUP($C22,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C22=\"\",\"\",VLOOKUP($C22,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""},null,null,{"$f":"IF(I22=\"\",\"\",MAX(H$19:H21)+1)","v":4},{"$f":"IF(J9=\"x\",\"\",J9)","v":0},{"$f":"IFERROR(INDEX($I$19:$I$23,MATCH(ROW()-ROW($L$18),$H$19:$H$23,0)),\"\")","v":0},0,0,0,0,0,0]
[{"$f":"IF(B23=0,\"\",MAX(A$11:A22)+1)","v":""},{"$f":"ResultsTableOverall!B71","v":0},"",{"$f":"IF(GraphsCalculations!$C23=\"\",\"\",VLOOKUP($C23,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C23=\"\",\"\",VLOOKUP($C23,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""},null,null,{"$f":"IF(I23=\"\",\"\",MAX(H$19:H22)+1)","v":5},{"$f":"IF(J10=\"x\",\"\",J10)","v":0},{"$f":"IFERROR(INDEX($I$19:$I$23,MATCH(ROW()-ROW($L$18),$H$19:$H$23,0)),\"\")","v":0},0,0,0,0,0,0]
[{"$f":"IF(B24=0,\"\",MAX(A$11:A23)+1)","v":""},{"$f":"ResultsTableOverall!B72","v":0},"",{"$f":"IF(GraphsCalculations!$C24=\"\",\"\",VLOOKUP($C24,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C24=\"\",\"\",VLOOKUP($C24,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B25=0,\"\",MAX(A$11:A24)+1)","v":""},{"$f":"ResultsTableOverall!B73","v":0},"",{"$f":"IF(GraphsCalculations!$C25=\"\",\"\",VLOOKUP($C25,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C25=\"\",\"\",VLOOKUP($C25,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B26=0,\"\",MAX(A$11:A25)+1)","v":""},{"$f":"ResultsTableOverall!B74","v":0},"",{"$f":"IF(GraphsCalculations!$C26=\"\",\"\",VLOOKUP($C26,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C26=\"\",\"\",VLOOKUP($C26,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B27=0,\"\",MAX(A$11:A26)+1)","v":""},{"$f":"ResultsTableOverall!B75","v":0},"",{"$f":"IF(GraphsCalculations!$C27=\"\",\"\",VLOOKUP($C27,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C27=\"\",\"\",VLOOKUP($C27,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B28=0,\"\",MAX(A$11:A27)+1)","v":""},{"$f":"ResultsTableOverall!B76","v":0},"",{"$f":"IF(GraphsCalculations!$C28=\"\",\"\",VLOOKUP($C28,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C28=\"\",\"\",VLOOKUP($C28,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B29=0,\"\",MAX(A$11:A28)+1)","v":""},{"$f":"ResultsTableOverall!B77","v":0},"",{"$f":"IF(GraphsCalculations!$C29=\"\",\"\",VLOOKUP($C29,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C29=\"\",\"\",VLOOKUP($C29,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B30=0,\"\",MAX(A$11:A29)+1)","v":""},{"$f":"ResultsTableOverall!B78","v":0},"",{"$f":"IF(GraphsCalculations!$C30=\"\",\"\",VLOOKUP($C30,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C30=\"\",\"\",VLOOKUP($C30,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B31=0,\"\",MAX(A$11:A30)+1)","v":""},{"$f":"ResultsTableOverall!B79","v":0},"",{"$f":"IF(GraphsCalculations!$C31=\"\",\"\",VLOOKUP($C31,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C31=\"\",\"\",VLOOKUP($C31,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B32=0,\"\",MAX(A$11:A31)+1)","v":""},{"$f":"ResultsTableOverall!B80","v":0},"",{"$f":"IF(GraphsCalculations!$C32=\"\",\"\",VLOOKUP($C32,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C32=\"\",\"\",VLOOKUP($C32,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B33=0,\"\",MAX(A$11:A32)+1)","v":""},{"$f":"ResultsTableOverall!B81","v":0},"",{"$f":"IF(GraphsCalculations!$C33=\"\",\"\",VLOOKUP($C33,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C33=\"\",\"\",VLOOKUP($C33,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B34=0,\"\",MAX(A$11:A33)+1)","v":""},{"$f":"ResultsTableOverall!B82","v":0},"",{"$f":"IF(GraphsCalculations!$C34=\"\",\"\",VLOOKUP($C34,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C34=\"\",\"\",VLOOKUP($C34,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B35=0,\"\",MAX(A$11:A34)+1)","v":""},{"$f":"ResultsTableOverall!B83","v":0},"",{"$f":"IF(GraphsCalculations!$C35=\"\",\"\",VLOOKUP($C35,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C35=\"\",\"\",VLOOKUP($C35,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B36=0,\"\",MAX(A$11:A35)+1)","v":""},{"$f":"ResultsTableOverall!B84","v":0},"",{"$f":"IF(GraphsCalculations!$C36=\"\",\"\",VLOOKUP($C36,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C36=\"\",\"\",VLOOKUP($C36,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B37=0,\"\",MAX(A$11:A36)+1)","v":""},{"$f":"ResultsTableOverall!B85","v":0},"",{"$f":"IF(GraphsCalculations!$C37=\"\",\"\",VLOOKUP($C37,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C37=\"\",\"\",VLOOKUP($C37,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B38=0,\"\",MAX(A$11:A37)+1)","v":""},{"$f":"ResultsTableOverall!B86","v":0},"",{"$f":"IF(GraphsCalculations!$C38=\"\",\"\",VLOOKUP($C38,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C38=\"\",\"\",VLOOKUP($C38,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B39=0,\"\",MAX(A$11:A38)+1)","v":""},{"$f":"ResultsTableOverall!B87","v":0},"",{"$f":"IF(GraphsCalculations!$C39=\"\",\"\",VLOOKUP($C39,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C39=\"\",\"\",VLOOKUP($C39,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B40=0,\"\",MAX(A$11:A39)+1)","v":""},{"$f":"ResultsTableOverall!B88","v":0},"",{"$f":"IF(GraphsCalculations!$C40=\"\",\"\",VLOOKUP($C40,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C40=\"\",\"\",VLOOKUP($C40,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B41=0,\"\",MAX(A$11:A40)+1)","v":""},{"$f":"ResultsTableOverall!B89","v":0},"",{"$f":"IF(GraphsCalculations!$C41=\"\",\"\",VLOOKUP($C41,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C41=\"\",\"\",VLOOKUP($C41,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B42=0,\"\",MAX(A$11:A41)+1)","v":""},{"$f":"ResultsTableOverall!B90","v":0},"",{"$f":"IF(GraphsCalculations!$C42=\"\",\"\",VLOOKUP($C42,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C42=\"\",\"\",VLOOKUP($C42,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B43=0,\"\",MAX(A$11:A42)+1)","v":""},{"$f":"ResultsTableOverall!B91","v":0},"",{"$f":"IF(GraphsCalculations!$C43=\"\",\"\",VLOOKUP($C43,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C43=\"\",\"\",VLOOKUP($C43,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B44=0,\"\",MAX(A$11:A43)+1)","v":""},{"$f":"ResultsTableOverall!B92","v":0},"",{"$f":"IF(GraphsCalculations!$C44=\"\",\"\",VLOOKUP($C44,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C44=\"\",\"\",VLOOKUP($C44,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B45=0,\"\",MAX(A$11:A44)+1)","v":""},{"$f":"ResultsTableOverall!B93","v":0},"",{"$f":"IF(GraphsCalculations!$C45=\"\",\"\",VLOOKUP($C45,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C45=\"\",\"\",VLOOKUP($C45,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B46=0,\"\",MAX(A$11:A45)+1)","v":""},{"$f":"ResultsTableOverall!B94","v":0},"",{"$f":"IF(GraphsCalculations!$C46=\"\",\"\",VLOOKUP($C46,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C46=\"\",\"\",VLOOKUP($C46,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B47=0,\"\",MAX(A$11:A46)+1)","v":""},{"$f":"ResultsTableOverall!B95","v":0},"",{"$f":"IF(GraphsCalculations!$C47=\"\",\"\",VLOOKUP($C47,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C47=\"\",\"\",VLOOKUP($C47,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B48=0,\"\",MAX(A$11:A47)+1)","v":""},{"$f":"ResultsTableOverall!B96","v":0},"",{"$f":"IF(GraphsCalculations!$C48=\"\",\"\",VLOOKUP($C48,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C48=\"\",\"\",VLOOKUP($C48,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B49=0,\"\",MAX(A$11:A48)+1)","v":""},{"$f":"ResultsTableOverall!B97","v":0},"",{"$f":"IF(GraphsCalculations!$C49=\"\",\"\",VLOOKUP($C49,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C49=\"\",\"\",VLOOKUP($C49,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B50=0,\"\",MAX(A$11:A49)+1)","v":""},{"$f":"ResultsTableOverall!B98","v":0},"",{"$f":"IF(GraphsCalculations!$C50=\"\",\"\",VLOOKUP($C50,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C50=\"\",\"\",VLOOKUP($C50,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B51=0,\"\",MAX(A$11:A50)+1)","v":""},{"$f":"ResultsTableOverall!B99","v":0},"",{"$f":"IF(GraphsCalculations!$C51=\"\",\"\",VLOOKUP($C51,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C51=\"\",\"\",VLOOKUP($C51,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B52=0,\"\",MAX(A$11:A51)+1)","v":""},{"$f":"ResultsTableOverall!B100","v":0},"",{"$f":"IF(GraphsCalculations!$C52=\"\",\"\",VLOOKUP($C52,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C52=\"\",\"\",VLOOKUP($C52,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B53=0,\"\",MAX(A$11:A52)+1)","v":""},{"$f":"ResultsTableOverall!B101","v":0},"",{"$f":"IF(GraphsCalculations!$C53=\"\",\"\",VLOOKUP($C53,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C53=\"\",\"\",VLOOKUP($C53,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B54=0,\"\",MAX(A$11:A53)+1)","v":""},{"$f":"ResultsTableOverall!B102","v":0},"",{"$f":"IF(GraphsCalculations!$C54=\"\",\"\",VLOOKUP($C54,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C54=\"\",\"\",VLOOKUP($C54,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B55=0,\"\",MAX(A$11:A54)+1)","v":""},{"$f":"ResultsTableOverall!B103","v":0},"",{"$f":"IF(GraphsCalculations!$C55=\"\",\"\",VLOOKUP($C55,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C55=\"\",\"\",VLOOKUP($C55,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B56=0,\"\",MAX(A$11:A55)+1)","v":""},{"$f":"ResultsTableOverall!B104","v":0},"",{"$f":"IF(GraphsCalculations!$C56=\"\",\"\",VLOOKUP($C56,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C56=\"\",\"\",VLOOKUP($C56,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B57=0,\"\",MAX(A$11:A56)+1)","v":""},{"$f":"ResultsTableOverall!B105","v":0},"",{"$f":"IF(GraphsCalculations!$C57=\"\",\"\",VLOOKUP($C57,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C57=\"\",\"\",VLOOKUP($C57,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B58=0,\"\",MAX(A$11:A57)+1)","v":""},{"$f":"ResultsTableOverall!B106","v":0},"",{"$f":"IF(GraphsCalculations!$C58=\"\",\"\",VLOOKUP($C58,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C58=\"\",\"\",VLOOKUP($C58,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B59=0,\"\",MAX(A$11:A58)+1)","v":""},{"$f":"ResultsTableOverall!B107","v":0},"",{"$f":"IF(GraphsCalculations!$C59=\"\",\"\",VLOOKUP($C59,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C59=\"\",\"\",VLOOKUP($C59,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B60=0,\"\",MAX(A$11:A59)+1)","v":""},{"$f":"ResultsTableOverall!B108","v":0},"",{"$f":"IF(GraphsCalculations!$C60=\"\",\"\",VLOOKUP($C60,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C60=\"\",\"\",VLOOKUP($C60,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B61=0,\"\",MAX(A$11:A60)+1)","v":""},{"$f":"ResultsTableOverall!B109","v":0},"",{"$f":"IF(GraphsCalculations!$C61=\"\",\"\",VLOOKUP($C61,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C61=\"\",\"\",VLOOKUP($C61,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B62=0,\"\",MAX(A$11:A61)+1)","v":""},{"$f":"ResultsTableOverall!B110","v":0},"",{"$f":"IF(GraphsCalculations!$C62=\"\",\"\",VLOOKUP($C62,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C62=\"\",\"\",VLOOKUP($C62,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B63=0,\"\",MAX(A$11:A62)+1)","v":""},{"$f":"ResultsTableOverall!B111","v":0},"",{"$f":"IF(GraphsCalculations!$C63=\"\",\"\",VLOOKUP($C63,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C63=\"\",\"\",VLOOKUP($C63,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B64=0,\"\",MAX(A$11:A63)+1)","v":""},{"$f":"ResultsTableOverall!B112","v":0},"",{"$f":"IF(GraphsCalculations!$C64=\"\",\"\",VLOOKUP($C64,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C64=\"\",\"\",VLOOKUP($C64,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B65=0,\"\",MAX(A$11:A64)+1)","v":""},{"$f":"ResultsTableOverall!B113","v":0},"",{"$f":"IF(GraphsCalculations!$C65=\"\",\"\",VLOOKUP($C65,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C65=\"\",\"\",VLOOKUP($C65,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B66=0,\"\",MAX(A$11:A65)+1)","v":""},{"$f":"ResultsTableOverall!B114","v":0},"",{"$f":"IF(GraphsCalculations!$C66=\"\",\"\",VLOOKUP($C66,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C66=\"\",\"\",VLOOKUP($C66,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B67=0,\"\",MAX(A$11:A66)+1)","v":""},{"$f":"ResultsTableOverall!B115","v":0},"",{"$f":"IF(GraphsCalculations!$C67=\"\",\"\",VLOOKUP($C67,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C67=\"\",\"\",VLOOKUP($C67,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B68=0,\"\",MAX(A$11:A67)+1)","v":""},{"$f":"ResultsTableOverall!B116","v":0},"",{"$f":"IF(GraphsCalculations!$C68=\"\",\"\",VLOOKUP($C68,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C68=\"\",\"\",VLOOKUP($C68,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B69=0,\"\",MAX(A$11:A68)+1)","v":""},{"$f":"ResultsTableOverall!B117","v":0},"",{"$f":"IF(GraphsCalculations!$C69=\"\",\"\",VLOOKUP($C69,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C69=\"\",\"\",VLOOKUP($C69,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B70=0,\"\",MAX(A$11:A69)+1)","v":""},{"$f":"ResultsTableOverall!B118","v":0},"",{"$f":"IF(GraphsCalculations!$C70=\"\",\"\",VLOOKUP($C70,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C70=\"\",\"\",VLOOKUP($C70,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B71=0,\"\",MAX(A$11:A70)+1)","v":""},{"$f":"ResultsTableOverall!B119","v":0},"",{"$f":"IF(GraphsCalculations!$C71=\"\",\"\",VLOOKUP($C71,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C71=\"\",\"\",VLOOKUP($C71,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B72=0,\"\",MAX(A$11:A71)+1)","v":""},{"$f":"ResultsTableOverall!B120","v":0},"",{"$f":"IF(GraphsCalculations!$C72=\"\",\"\",VLOOKUP($C72,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C72=\"\",\"\",VLOOKUP($C72,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B73=0,\"\",MAX(A$11:A72)+1)","v":""},{"$f":"ResultsTableOverall!B121","v":0},"",{"$f":"IF(GraphsCalculations!$C73=\"\",\"\",VLOOKUP($C73,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C73=\"\",\"\",VLOOKUP($C73,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B74=0,\"\",MAX(A$11:A73)+1)","v":""},{"$f":"ResultsTableOverall!B122","v":0},"",{"$f":"IF(GraphsCalculations!$C74=\"\",\"\",VLOOKUP($C74,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C74=\"\",\"\",VLOOKUP($C74,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B75=0,\"\",MAX(A$11:A74)+1)","v":""},{"$f":"ResultsTableOverall!B123","v":0},"",{"$f":"IF(GraphsCalculations!$C75=\"\",\"\",VLOOKUP($C75,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C75=\"\",\"\",VLOOKUP($C75,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B76=0,\"\",MAX(A$11:A75)+1)","v":""},{"$f":"ResultsTableOverall!B124","v":0},{"$f":"IFERROR(INDEX($B$11:$B$90,MATCH(ROW()-ROW($C$10),$A$11:$A$90,0)),\"\")","v":""},{"$f":"IF(GraphsCalculations!$C76=\"\",\"\",VLOOKUP($C76,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C76=\"\",\"\",VLOOKUP($C76,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B77=0,\"\",MAX(A$11:A76)+1)","v":""},{"$f":"ResultsTableOverall!B125","v":0},"",{"$f":"IF(GraphsCalculations!$C77=\"\",\"\",VLOOKUP($C77,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C77=\"\",\"\",VLOOKUP($C77,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B78=0,\"\",MAX(A$11:A77)+1)","v":""},{"$f":"ResultsTableOverall!B126","v":0},"",{"$f":"IF(GraphsCalculations!$C78=\"\",\"\",VLOOKUP($C78,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C78=\"\",\"\",VLOOKUP($C78,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B79=0,\"\",MAX(A$11:A78)+1)","v":""},{"$f":"ResultsTableOverall!B127","v":0},"",{"$f":"IF(GraphsCalculations!$C79=\"\",\"\",VLOOKUP($C79,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C79=\"\",\"\",VLOOKUP($C79,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B80=0,\"\",MAX(A$11:A79)+1)","v":""},{"$f":"ResultsTableOverall!B128","v":0},"",{"$f":"IF(GraphsCalculations!$C80=\"\",\"\",VLOOKUP($C80,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C80=\"\",\"\",VLOOKUP($C80,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B81=0,\"\",MAX(A$11:A80)+1)","v":""},{"$f":"ResultsTableOverall!B129","v":0},"",{"$f":"IF(GraphsCalculations!$C81=\"\",\"\",VLOOKUP($C81,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C81=\"\",\"\",VLOOKUP($C81,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B82=0,\"\",MAX(A$11:A81)+1)","v":""},{"$f":"ResultsTableOverall!B130","v":0},"",{"$f":"IF(GraphsCalculations!$C82=\"\",\"\",VLOOKUP($C82,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C82=\"\",\"\",VLOOKUP($C82,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B83=0,\"\",MAX(A$11:A82)+1)","v":""},{"$f":"ResultsTableOverall!B131","v":0},"",{"$f":"IF(GraphsCalculations!$C83=\"\",\"\",VLOOKUP($C83,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C83=\"\",\"\",VLOOKUP($C83,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B84=0,\"\",MAX(A$11:A83)+1)","v":""},{"$f":"ResultsTableOverall!B132","v":0},"",{"$f":"IF(GraphsCalculations!$C84=\"\",\"\",VLOOKUP($C84,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C84=\"\",\"\",VLOOKUP($C84,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B85=0,\"\",MAX(A$11:A84)+1)","v":""},{"$f":"ResultsTableOverall!B133","v":0},"",{"$f":"IF(GraphsCalculations!$C85=\"\",\"\",VLOOKUP($C85,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C85=\"\",\"\",VLOOKUP($C85,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B86=0,\"\",MAX(A$11:A85)+1)","v":""},{"$f":"ResultsTableOverall!B134","v":0},"",{"$f":"IF(GraphsCalculations!$C86=\"\",\"\",VLOOKUP($C86,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C86=\"\",\"\",VLOOKUP($C86,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B87=0,\"\",MAX(A$11:A86)+1)","v":""},{"$f":"ResultsTableOverall!B135","v":0},"",{"$f":"IF(GraphsCalculations!$C87=\"\",\"\",VLOOKUP($C87,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C87=\"\",\"\",VLOOKUP($C87,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B88=0,\"\",MAX(A$11:A87)+1)","v":""},{"$f":"ResultsTableOverall!B136","v":0},"",{"$f":"IF(GraphsCalculations!$C88=\"\",\"\",VLOOKUP($C88,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C88=\"\",\"\",VLOOKUP($C88,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B89=0,\"\",MAX(A$11:A88)+1)","v":""},{"$f":"ResultsTableOverall!B137","v":0},"",{"$f":"IF(GraphsCalculations!$C89=\"\",\"\",VLOOKUP($C89,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C89=\"\",\"\",VLOOKUP($C89,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[{"$f":"IF(B90=0,\"\",MAX(A$11:A89)+1)","v":""},{"$f":"ResultsTableOverall!B138","v":0},"",{"$f":"IF(GraphsCalculations!$C90=\"\",\"\",VLOOKUP($C90,ResultsTableOverall!$B$59:$G$138,5,FALSE))","v":""},{"$f":"IF(GraphsCalculations!$C90=\"\",\"\",VLOOKUP($C90,ResultsTableOverall!$B$59:$G$138,6,FALSE))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL",null,null,null,null,null,"ECONOMIC"]
[null,null,null,null,null,null,"ID",null,"Source of funding",{"$f":"\"Financial cost per VA in \"&year_costing&\"(\"&ResultsTableOverall!$K$10&\")\"","v":"Financial cost per VA in (SELECT)"},{"$f":"\"Economic cost per VA in \"&year_costing&\"(\"&ResultsTableOverall!$K$10&\")\"","v":"Economic cost per VA in (SELECT)"},"Start Up activities","Governance activities","Refresher training & workshops","Program Management","Supervision","VA delivery & Analysis","Start Up activities","Governance activities","Refresher training & workshops","Program Management","Supervision","VA delivery & Analysis"]
[null,{"$f":"\"Total Cost per input in \"&year_costing&\" (\"&ResultsTableOverall!K10&\")\"","v":"Total Cost per input in  (SELECT)"},{"$f":"\"Total Financial Cost in \"&year_costing&\"(\"&ResultsTableOverall!$K$10&\")\"","v":"Total Financial Cost in (SELECT)"},{"$f":"\"Total Economic Cost in \"&year_costing&\"(\"&ResultsTableOverall!$K$10&\")\"","v":"Total Economic Cost in (SELECT)"},null,null,1,{"$f":"IF(Background!A32=0,\"\",Background!A32)","v":""},{"$f":"IFERROR(INDEX($H$93:$H$103,MATCH(ROW()-ROW($K$92),$G$93:$G$103,0)),\"\")","v":""},{"$f":"IF(I93=0,\"\",IF(HLOOKUP(I93,ResultsTableDonor!$C$10:$N$18,8,FALSE)=0,\"\",HLOOKUP(I93,ResultsTableDonor!$C$10:$N$18,8,FALSE)))","v":""},{"$f":"IF(I93=0,\"\",IF(HLOOKUP(I93,ResultsTableDonor!$C$20:$N$38,8,FALSE)=0,\"\",HLOOKUP(I93,ResultsTableDonor!$C$20:$N$38,8,FALSE)))","v":""},{"$f":"IF($I93=\"\",\"\",INDEX($A$109:$L$115,MATCH(L$92,$A$110:$A$115,0)+1,MATCH($I93,$A$109:$L$109,0)))","v":""},{"$f":"IF($I93=\"\",\"\",INDEX($A$109:$L$115,MATCH(M$92,$A$110:$A$115,0)+1,MATCH($I93,$A$109:$L$109,0)))","v":""},"","","","",{"$f":"IF($I93=\"\",\"\",INDEX($A$122:$L$128,MATCH(R$92,$A$123:$A$128,0)+1,MATCH($I93,$A$122:$L$122,0)))","v":""},{"$f":"IF($I93=\"\",\"\",INDEX($A$122:$L$128,MATCH(S$92,$A$123:$A$128,0)+1,MATCH($I93,$A$122:$L$122,0)))","v":""},"","","",""]
[{"$f":"ResultsTableOverall!B25","v":"Start-up costs"},{"$f":"ResultsTableOverall!B26","v":"Trainings, workshops & meetings"},{"$f":"ResultsTableOverall!C26","v":""},{"$f":"ResultsTableOverall!E26","v":""},null,null,{"$f":"IF(H94=\"\",\"\",MAX(G$93:G93)+1)","v":""},{"$f":"IF(Background!A33=0,\"\",Background!A33)","v":""},"",{"$f":"IF(I94=0,\"\",IF(HLOOKUP(I94,ResultsTableDonor!$C$10:$N$18,8,FALSE)=0,\"\",HLOOKUP(I94,ResultsTableDonor!$C$10:$N$18,8,FALSE)))","v":""},{"$f":"IF(I94=0,\"\",IF(HLOOKUP(I94,ResultsTableDonor!$C$20:$N$38,8,FALSE)=0,\"\",HLOOKUP(I94,ResultsTableDonor!$C$20:$N$38,8,FALSE)))","v":""},"","","","","","","","","","","",""]
[null,{"$f":"ResultsTableOverall!B27","v":"Other start up"},{"$f":"ResultsTableOverall!C27","v":""},{"$f":"ResultsTableOverall!E27","v":""},null,null,{"$f":"IF(H95=\"\",\"\",MAX(G$93:G94)+1)","v":""},{"$f":"IF(Background!A34=0,\"\",Background!A34)","v":""},"",{"$f":"IF(I95=0,\"\",IF(HLOOKUP(I95,ResultsTableDonor!$C$10:$N$18,8,FALSE)=0,\"\",HLOOKUP(I95,ResultsTableDonor!$C$10:$N$18,8,FALSE)))","v":""},{"$f":"IF(I95=0,\"\",IF(HLOOKUP(I95,ResultsTableDonor!$C$20:$N$38,8,FALSE)=0,\"\",HLOOKUP(I95,ResultsTableDonor!$C$20:$N$38,8,FALSE)))","v":""},"","","","","","","","","","","",""]
[{"$f":"ResultsTableOverall!B36","v":"Capital costs"},{"$f":"ResultsTableOverall!B37","v":"Buildings"},{"$f":"ResultsTableOverall!C37","v":""},{"$f":"ResultsTableOverall!E37","v":""},null,null,{"$f":"IF(H96=\"\",\"\",MAX(G$93:G95)+1)","v":""},{"$f":"IF(Background!A35=0,\"\",Background!A35)","v":""},"",{"$f":"IF(I96=0,\"\",IF(HLOOKUP(I96,ResultsTableDonor!$C$10:$N$18,8,FALSE)=0,\"\",HLOOKUP(I96,ResultsTableDonor!$C$10:$N$18,8,FALSE)))","v":""},{"$f":"IF(I96=0,\"\",IF(HLOOKUP(I96,ResultsTableDonor!$C$20:$N$38,8,FALSE)=0,\"\",HLOOKUP(I96,ResultsTableDonor!$C$20:$N$38,8,FALSE)))","v":""},"","","","","","","","","","","",""]
[null,{"$f":"ResultsTableOverall!B38","v":"Equipment"},{"$f":"ResultsTableOverall!C38","v":""},{"$f":"ResultsTableOverall!E38","v":""},null,null,{"$f":"IF(H97=\"\",\"\",MAX(G$93:G96)+1)","v":""},{"$f":"IF(Background!A36=0,\"\",Background!A36)","v":""},"",{"$f":"IF(I97=0,\"\",IF(HLOOKUP(I97,ResultsTableDonor!$C$10:$N$18,8,FALSE)=0,\"\",HLOOKUP(I97,ResultsTableDonor!$C$10:$N$18,8,FALSE)))","v":""},{"$f":"IF(I97=0,\"\",IF(HLOOKUP(I97,ResultsTableDonor!$C$20:$N$38,8,FALSE)=0,\"\",HLOOKUP(I97,ResultsTableDonor!$C$20:$N$38,8,FALSE)))","v":""},"","","","","","","","","","","",""]
[null,{"$f":"ResultsTableOverall!B39","v":"Vehicles"},{"$f":"ResultsTableOverall!C39","v":""},{"$f":"ResultsTableOverall!E39","v":""},null,null,{"$f":"IF(H98=\"\",\"\",MAX(G$93:G97)+1)","v":""},{"$f":"IF(Background!A37=0,\"\",Background!A37)","v":""},"",{"$f":"IF(I98=0,\"\",IF(HLOOKUP(I98,ResultsTableDonor!$C$10:$N$18,8,FALSE)=0,\"\",HLOOKUP(I98,ResultsTableDonor!$C$10:$N$18,8,FALSE)))","v":""},{"$f":"IF(I98=0,\"\",IF(HLOOKUP(I98,ResultsTableDonor!$C$20:$N$38,8,FALSE)=0,\"\",HLOOKUP(I98,ResultsTableDonor!$C$20:$N$38,8,FALSE)))","v":""},"","","","","","","","","","","",""]
[null,{"$f":"ResultsTableOverall!B40","v":"Consultants"},{"$f":"ResultsTableOverall!C40","v":""},{"$f":"ResultsTableOverall!E40","v":""},null,null,{"$f":"IF(H99=\"\",\"\",MAX(G$93:G98)+1)","v":""},{"$f":"IF(Background!A38=0,\"\",Background!A38)","v":""},"",{"$f":"IF(I99=0,\"\",IF(HLOOKUP(I99,ResultsTableDonor!$C$10:$N$18,8,FALSE)=0,\"\",HLOOKUP(I99,ResultsTableDonor!$C$10:$N$18,8,FALSE)))","v":""},{"$f":"IF(I99=0,\"\",IF(HLOOKUP(I99,ResultsTableDonor!$C$20:$N$38,8,FALSE)=0,\"\",HLOOKUP(I99,ResultsTableDonor!$C$20:$N$38,8,FALSE)))","v":""},"","","","","","","","","","","",""]
[{"$f":"ResultsTableOverall!B29","v":"Recurrent costs"},{"$f":"ResultsTableOverall!B30","v":"Workshops, meetings, trainings and supervision visits"},{"$f":"ResultsTableOverall!C30","v":""},{"$f":"ResultsTableOverall!E30","v":""},null,null,{"$f":"IF(H100=\"\",\"\",MAX(G$93:G99)+1)","v":""},{"$f":"IF(Background!A39=0,\"\",Background!A39)","v":""},"",{"$f":"IF(I100=0,\"\",IF(HLOOKUP(I100,ResultsTableDonor!$C$10:$N$18,8,FALSE)=0,\"\",HLOOKUP(I100,ResultsTableDonor!$C$10:$N$18,8,FALSE)))","v":""},{"$f":"IF(I100=0,\"\",IF(HLOOKUP(I100,ResultsTableDonor!$C$20:$N$38,8,FALSE)=0,\"\",HLOOKUP(I100,ResultsTableDonor!$C$20:$N$38,8,FALSE)))","v":""},"","","","","","","","","","","",""]
[null,{"$f":"ResultsTableOverall!B31","v":"Personnel"},{"$f":"ResultsTableOverall!C31","v":""},{"$f":"ResultsTableOverall!E31","v":""},null,null,{"$f":"IF(H101=\"\",\"\",MAX(G$93:G100)+1)","v":""},{"$f":"IF(Background!A40=0,\"\",Background!A40)","v":""},"",{"$f":"IF(I101=0,\"\",IF(HLOOKUP(I101,ResultsTableDonor!$C$10:$N$18,8,FALSE)=0,\"\",HLOOKUP(I101,ResultsTableDonor!$C$10:$N$18,8,FALSE)))","v":""},{"$f":"IF(I101=0,\"\",IF(HLOOKUP(I101,ResultsTableDonor!$C$20:$N$38,8,FALSE)=0,\"\",HLOOKUP(I101,ResultsTableDonor!$C$20:$N$38,8,FALSE)))","v":""},"","","","","","","","","","","",""]
[null,{"$f":"ResultsTableOverall!B32","v":"Communications"},{"$f":"ResultsTableOverall!C32","v":""},{"$f":"ResultsTableOverall!E32","v":""},null,null,{"$f":"IF(H102=\"\",\"\",MAX(G$93:G101)+1)","v":""},{"$f":"IF(Background!A41=0,\"\",Background!A41)","v":""},"",{"$f":"IF(I102=0,\"\",IF(HLOOKUP(I102,ResultsTableDonor!$C$10:$N$18,8,FALSE)=0,\"\",HLOOKUP(I102,ResultsTableDonor!$C$10:$N$18,8,FALSE)))","v":""},{"$f":"IF(I102=0,\"\",IF(HLOOKUP(I102,ResultsTableDonor!$C$20:$N$38,8,FALSE)=0,\"\",HLOOKUP(I102,ResultsTableDonor!$C$20:$N$38,8,FALSE)))","v":""},"","","","","","","","","","","",""]
[null,{"$f":"ResultsTableOverall!B33","v":"Maintenance"},{"$f":"ResultsTableOverall!C33","v":""},{"$f":"ResultsTableOverall!E33","v":""},null,null,{"$f":"IF(H103=\"\",\"\",MAX(G$93:G102)+1)","v":""},{"$f":"IF(B129=0,\"\",ResultsTableDonor!M10)","v":""},"",{"$f":"IF(I103=0,\"\",IF(HLOOKUP(I103,ResultsTableDonor!$C$10:$N$18,8,FALSE)=0,\"\",HLOOKUP(I103,ResultsTableDonor!$C$10:$N$18,8,FALSE)))","v":""},{"$f":"IF(I103=0,\"\",IF(HLOOKUP(I103,ResultsTableDonor!$C$20:$N$38,8,FALSE)=0,\"\",HLOOKUP(I103,ResultsTableDonor!$C$20:$N$38,8,FALSE)))","v":""},"","","","","","","","","","","",""]
[null,{"$f":"ResultsTableOverall!B34","v":"Supplies & other recurrent"},{"$f":"ResultsTableOverall!C34","v":""},{"$f":"ResultsTableOverall!E34","v":""}]
[]
[]
[null,""]
[{"$f":"\"Financial Cost per funding source in \"&year_costing&\"(\"&CurrencyResults&\")\"","v":"Financial Cost per funding source in (SELECT)"}]
[null,{"$f":"ResultsTableDonor!M10","v":"Source not defined"},{"$f":"ResultsTableDonor!C10","v":""},{"$f":"ResultsTableDonor!D10","v":""},{"$f":"ResultsTableDonor!E10","v":""},{"$f":"ResultsTableDonor!F10","v":""},{"$f":"ResultsTableDonor!G10","v":""},{"$f":"ResultsTableDonor!H10","v":""},{"$f":"ResultsTableDonor!I10","v":""},{"$f":"ResultsTableDonor!J10","v":""},{"$f":"ResultsTableDonor!K10","v":""},{"$f":"ResultsTableDonor!L10","v":""}]
[{"$f":"ResultsTableDonor!B11","v":"Start Up activities"},{"$f":"ResultsTableDonor!M11","v":0},{"$f":"ResultsTableDonor!C11","v":0},{"$f":"ResultsTableDonor!D11","v":0},{"$f":"ResultsTableDonor!E11","v":0},{"$f":"ResultsTableDonor!F11","v":0},{"$f":"ResultsTableDonor!G11","v":0},{"$f":"ResultsTableDonor!H11","v":0},{"$f":"ResultsTableDonor!I11","v":0},{"$f":"ResultsTableDonor!J11","v":0},{"$f":"ResultsTableDonor!K11","v":0},{"$f":"ResultsTableDonor!L11","v":0}]
[{"$f":"ResultsTableDonor!B12","v":"Governance activities"},{"$f":"ResultsTableDonor!M12","v":0},{"$f":"ResultsTableDonor!C12","v":0},{"$f":"ResultsTableDonor!D12","v":0},{"$f":"ResultsTableDonor!E12","v":0},{"$f":"ResultsTableDonor!F12","v":0},{"$f":"ResultsTableDonor!G12","v":0},{"$f":"ResultsTableDonor!H12","v":0},{"$f":"ResultsTableDonor!I12","v":0},{"$f":"ResultsTableDonor!J12","v":0},{"$f":"ResultsTableDonor!K12","v":0},{"$f":"ResultsTableDonor!L12","v":0}]
[{"$f":"ResultsTableDonor!B13","v":"Recurrent training & workshops"},{"$f":"ResultsTableDonor!M13","v":0},{"$f":"ResultsTableDonor!C13","v":0},{"$f":"ResultsTableDonor!D13","v":0},{"$f":"ResultsTableDonor!E13","v":0},{"$f":"ResultsTableDonor!F13","v":0},{"$f":"ResultsTableDonor!G13","v":0},{"$f":"ResultsTableDonor!H13","v":0},{"$f":"ResultsTableDonor!I13","v":0},{"$f":"ResultsTableDonor!J13","v":0},{"$f":"ResultsTableDonor!K13","v":0},{"$f":"ResultsTableDonor!L13","v":0}]
[{"$f":"ResultsTableDonor!B14","v":"Program Management"},{"$f":"ResultsTableDonor!M14","v":0},{"$f":"ResultsTableDonor!C14","v":0},{"$f":"ResultsTableDonor!D14","v":0},{"$f":"ResultsTableDonor!E14","v":0},{"$f":"ResultsTableDonor!F14","v":0},{"$f":"ResultsTableDonor!G14","v":0},{"$f":"ResultsTableDonor!H14","v":0},{"$f":"ResultsTableDonor!I14","v":0},{"$f":"ResultsTableDonor!J14","v":0},{"$f":"ResultsTableDonor!K14","v":0},{"$f":"ResultsTableDonor!L14","v":0}]
[{"$f":"ResultsTableDonor!B15","v":"Supervision"},{"$f":"ResultsTableDonor!M15","v":0},{"$f":"ResultsTableDonor!C15","v":0},{"$f":"ResultsTableDonor!D15","v":0},{"$f":"ResultsTableDonor!E15","v":0},{"$f":"ResultsTableDonor!F15","v":0},{"$f":"ResultsTableDonor!G15","v":0},{"$f":"ResultsTableDonor!H15","v":0},{"$f":"ResultsTableDonor!I15","v":0},{"$f":"ResultsTableDonor!J15","v":0},{"$f":"ResultsTableDonor!K15","v":0},{"$f":"ResultsTableDonor!L15","v":0}]
[{"$f":"ResultsTableDonor!B16","v":"VA delivery & Analysis"},{"$f":"ResultsTableDonor!M16","v":0},{"$f":"ResultsTableDonor!C16","v":0},{"$f":"ResultsTableDonor!D16","v":0},{"$f":"ResultsTableDonor!E16","v":0},{"$f":"ResultsTableDonor!F16","v":0},{"$f":"ResultsTableDonor!G16","v":0},{"$f":"ResultsTableDonor!H16","v":0},{"$f":"ResultsTableDonor!I16","v":0},{"$f":"ResultsTableDonor!J16","v":0},{"$f":"ResultsTableDonor!K16","v":0},{"$f":"ResultsTableDonor!L16","v":0}]
[{"$f":"ResultsTableDonor!B17","v":"TOTAL"},{"$f":"ResultsTableDonor!M17","v":0},{"$f":"ResultsTableDonor!C17","v":0},{"$f":"ResultsTableDonor!D17","v":0},{"$f":"ResultsTableDonor!E17","v":0},{"$f":"ResultsTableDonor!F17","v":0},{"$f":"ResultsTableDonor!G17","v":0},{"$f":"ResultsTableDonor!H17","v":0},{"$f":"ResultsTableDonor!I17","v":0},{"$f":"ResultsTableDonor!J17","v":0},{"$f":"ResultsTableDonor!K17","v":0},{"$f":"ResultsTableDonor!L17","v":0}]
[{"$f":"ResultsTableDonor!B18","v":"% of the TOTAL"}]
[]
[]
[]
[]
[{"$f":"\"Economic Cost per funding source in \"&year_costing&\"(\"&CurrencyResults&\")\"","v":"Economic Cost per funding source in (SELECT)"},{"$f":"ResultsTableDonor!M20","v":"Source not defined"},{"$f":"ResultsTableDonor!C20","v":""},{"$f":"ResultsTableDonor!D20","v":""},{"$f":"ResultsTableDonor!E20","v":""},{"$f":"ResultsTableDonor!F20","v":""},{"$f":"ResultsTableDonor!G20","v":""},{"$f":"ResultsTableDonor!H20","v":""},{"$f":"ResultsTableDonor!I20","v":""},{"$f":"ResultsTableDonor!J20","v":""},{"$f":"ResultsTableDonor!K20","v":""},{"$f":"ResultsTableDonor!L20","v":""}]
[{"$f":"ResultsTableDonor!B21","v":"Start Up activities"},{"$f":"ResultsTableDonor!M21","v":0},{"$f":"ResultsTableDonor!C21","v":0},{"$f":"ResultsTableDonor!D21","v":0},{"$f":"ResultsTableDonor!E21","v":0},{"$f":"ResultsTableDonor!F21","v":0},{"$f":"ResultsTableDonor!G21","v":0},{"$f":"ResultsTableDonor!H21","v":0},{"$f":"ResultsTableDonor!I21","v":0},{"$f":"ResultsTableDonor!J21","v":0},{"$f":"ResultsTableDonor!K21","v":0},{"$f":"ResultsTableDonor!L21","v":0}]
[{"$f":"ResultsTableDonor!B22","v":"Governance activities"},{"$f":"ResultsTableDonor!M22","v":0},{"$f":"ResultsTableDonor!C22","v":0},{"$f":"ResultsTableDonor!D22","v":0},{"$f":"ResultsTableDonor!E22","v":0},{"$f":"ResultsTableDonor!F22","v":0},{"$f":"ResultsTableDonor!G22","v":0},{"$f":"ResultsTableDonor!H22","v":0},{"$f":"ResultsTableDonor!I22","v":0},{"$f":"ResultsTableDonor!J22","v":0},{"$f":"ResultsTableDonor!K22","v":0},{"$f":"ResultsTableDonor!L22","v":0}]
[{"$f":"ResultsTableDonor!B23","v":"Recurrent training & workshops"},{"$f":"ResultsTableDonor!M23","v":0},{"$f":"ResultsTableDonor!C23","v":0},{"$f":"ResultsTableDonor!D23","v":0},{"$f":"ResultsTableDonor!E23","v":0},{"$f":"ResultsTableDonor!F23","v":0},{"$f":"ResultsTableDonor!G23","v":0},{"$f":"ResultsTableDonor!H23","v":0},{"$f":"ResultsTableDonor!I23","v":0},{"$f":"ResultsTableDonor!J23","v":0},{"$f":"ResultsTableDonor!K23","v":0},{"$f":"ResultsTableDonor!L23","v":0}]
[{"$f":"ResultsTableDonor!B24","v":"Program Management"},{"$f":"ResultsTableDonor!M24","v":0},{"$f":"ResultsTableDonor!C24","v":0},{"$f":"ResultsTableDonor!D24","v":0},{"$f":"ResultsTableDonor!E24","v":0},{"$f":"ResultsTableDonor!F24","v":0},{"$f":"ResultsTableDonor!G24","v":0},{"$f":"ResultsTableDonor!H24","v":0},{"$f":"ResultsTableDonor!I24","v":0},{"$f":"ResultsTableDonor!J24","v":0},{"$f":"ResultsTableDonor!K24","v":0},{"$f":"ResultsTableDonor!L24","v":0}]
[{"$f":"ResultsTableDonor!B25","v":"Supervision"},{"$f":"ResultsTableDonor!M25","v":0},{"$f":"ResultsTableDonor!C25","v":0},{"$f":"ResultsTableDonor!D25","v":0},{"$f":"ResultsTableDonor!E25","v":0},{"$f":"ResultsTableDonor!F25","v":0},{"$f":"ResultsTableDonor!G25","v":0},{"$f":"ResultsTableDonor!H25","v":0},{"$f":"ResultsTableDonor!I25","v":0},{"$f":"ResultsTableDonor!J25","v":0},{"$f":"ResultsTableDonor!K25","v":0},{"$f":"ResultsTableDonor!L25","v":0}]
[{"$f":"ResultsTableDonor!B26","v":"VA delivery & Analysis"},{"$f":"ResultsTableDonor!M26","v":0},{"$f":"ResultsTableDonor!C26","v":0},{"$f":"ResultsTableDonor!D26","v":0},{"$f":"ResultsTableDonor!E26","v":0},{"$f":"ResultsTableDonor!F26","v":0},{"$f":"ResultsTableDonor!G26","v":0},{"$f":"ResultsTableDonor!H26","v":0},{"$f":"ResultsTableDonor!I26","v":0},{"$f":"ResultsTableDonor!J26","v":0},{"$f":"ResultsTableDonor!K26","v":0},{"$f":"ResultsTableDonor!L26","v":0}]
[{"$f":"ResultsTableDonor!B27","v":"TOTAL"},{"$f":"SUM(B123:B128)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"IntermDonorCalc","index":41,"n_rows":240,"n_cols":23,"rows_kept":240,"cut":false,"hidden":false,"merged":[]}
["TOTAL FOR COSTING","Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Start Up activities",{"$f":"NumberAdminLev5*B13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Governance activities",{"$f":"NumberAdminLev5*B14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Refreserh training, workshops & meetings",{"$f":"NumberAdminLev5*B15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Program Management",{"$f":"NumberAdminLev5*B16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supervision",{"$f":"NumberAdminLev5*B17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VA delivery & Analysis",{"$f":"NumberAdminLev5*B18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[{"$f":"\"PER \"&AdminLevel5","v":"PER "},"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Start Up activities",{"$f":"B26","v":0},{"$f":"C26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Governance activities",{"$f":"B63","v":0},{"$f":"C63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Refreserh training, workshops & meetings",{"$f":"IF(NumberAdminLev5=0,0,B91/NumberAdminLev5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Program Management",{"$f":"B107","v":0},{"$f":"C107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supervision",{"$f":"B164","v":0},{"$f":"C164","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VA delivery & Analysis",{"$f":"IF(NumberAdminLev5=0,0,B232/NumberAdminLev5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Start Up"]
[]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Start up trainings & workshops",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B36/$C$28+B37/$C$29+B38/$C$30+B39/$C$31+B40/$C$32)+(B44/$C$28+B45/$C$29+B46/$C$30+B47/$C$31+B48/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C36/$C$28+C37/$C$29+C38/$C$30+C39/$C$31+C40/$C$32)+(C44/$C$28+C45/$C$29+C46/$C$30+C47/$C$31+C48/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other start up cost",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B52/$C$28+B53/$C$29+B54/$C$30+B55/$C$31+B56/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C52/$C$28+C53/$C$29+C54/$C$30+C55/$C$31+C56/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B24:B25)","v":0},{"$f":"SUM(C24:C25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Included in costing"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"Background!$C$25","v":1},{"$f":"IF(B28=0,0,($B$32/B28)*D28)","v":0},1]
[{"$f":"AdminLevel2","v":0},{"$f":"Background!$C$26","v":0},{"$f":"IF(B29=0,0,($B$32/B29)*D29)","v":0},{"$f":"IF(NumberAdminLev2=0,1,NumberAdminLev2)","v":1}]
[{"$f":"AdminLevel3","v":0},{"$f":"Background!$C$27","v":0},{"$f":"IF(B30=0,0,($B$32/B30)*D30)","v":0},{"$f":"IF(NumberAdminLev3=0,1,NumberAdminLev3)","v":1}]
[{"$f":"AdminLevel4","v":0},{"$f":"Background!$C$28","v":0},{"$f":"IF(B31=0,0,($B$32/B31)*D31)","v":0},{"$f":"IF(NumberAdminLev4=0,1,NumberAdminLev4)","v":1}]
[{"$f":"AdminLevel5","v":0},{"$f":"Background!$C$29","v":0},{"$f":"IF(B32=0,0,($B$32/B32)*D32)","v":0},{"$f":"IF(NumberAdminLev5=0,1,NumberAdminLev5)","v":1}]
[]
["Start up trainings"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!B$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!C$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!D$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!E$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!F$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!G$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!H$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!I$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!J$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!K$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalc!$A36,Startup!$N$16:$N$236)-SUM(IntermDonorCalc!B36:K36)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!B$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!C$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!D$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!E$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!F$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!G$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!H$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!I$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!J$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!K$35,Startup!$D$16:$D$236,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalc!$A36,Startup!$O$16:$O$236)-SUM(IntermDonorCalc!M36:V36)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!B$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!C$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!D$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!E$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!F$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!G$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!H$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!I$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!J$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!K$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalc!$A37,Startup!$N$16:$N$236)-SUM(IntermDonorCalc!B37:K37)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!B$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!C$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!D$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!E$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!F$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!G$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!H$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!I$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!J$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!K$35,Startup!$D$16:$D$236,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalc!$A37,Startup!$O$16:$O$236)-SUM(IntermDonorCalc!M37:V37)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!B$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!C$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!D$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!E$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!F$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!G$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!H$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!I$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!J$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!K$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalc!$A38,Startup!$N$16:$N$236)-SUM(IntermDonorCalc!B38:K38)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!B$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!C$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!D$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!E$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!F$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!G$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!H$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!I$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!J$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!K$35,Startup!$D$16:$D$236,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalc!$A38,Startup!$O$16:$O$236)-SUM(IntermDonorCalc!M38:V38)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!B$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!C$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!D$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!E$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!F$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!G$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!H$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!I$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!J$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!K$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalc!$A39,Startup!$N$16:$N$236)-SUM(IntermDonorCalc!B39:K39)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!B$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!C$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!D$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!E$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!F$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!G$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!H$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!I$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!J$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!K$35,Startup!$D$16:$D$236,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalc!$A39,Startup!$O$16:$O$236)-SUM(IntermDonorCalc!M39:V39)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!B$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!C$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!D$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!E$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!F$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!G$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!H$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!I$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!J$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$16:$N$236,Startup!$C$16:$C$236,IntermDonorCalc!K$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalc!$A40,Startup!$N$16:$N$236)-SUM(IntermDonorCalc!B40:K40)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!B$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!C$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!D$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!E$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!F$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!G$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!H$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!I$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!J$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$16:$O$236,Startup!$C$16:$C$236,IntermDonorCalc!K$35,Startup!$D$16:$D$236,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIF(Startup!$D$16:$D$236,IntermDonorCalc!$A40,Startup!$O$16:$O$236)-SUM(IntermDonorCalc!M40:V40)","v":0}]
[]
["Start up workshops and meetings"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!B$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!C$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!D$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!E$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!F$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!G$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!H$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!I$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!J$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!K$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalc!$A44,Startup!$N$251:$N$460)-SUM(IntermDonorCalc!B44:K44)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!M$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!N$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!O$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!P$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!Q$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!R$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!S$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!T$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!U$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!V$35,Startup!$D$251:$D$460,IntermDonorCalc!$A36)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalc!$A44,Startup!$O$251:$O$460)-SUM(IntermDonorCalc!M44:V44)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!B$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!C$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!D$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!E$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!F$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!G$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!H$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!I$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!J$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!K$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalc!$A45,Startup!$N$251:$N$460)-SUM(IntermDonorCalc!B45:K45)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!M$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!N$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!O$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!P$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!Q$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!R$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!S$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!T$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!U$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!V$35,Startup!$D$251:$D$460,IntermDonorCalc!$A37)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalc!$A45,Startup!$O$251:$O$460)-SUM(IntermDonorCalc!M45:V45)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!B$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!C$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!D$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!E$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!F$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!G$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!H$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!I$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!J$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!K$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalc!$A46,Startup!$N$251:$N$460)-SUM(IntermDonorCalc!B46:K46)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!M$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!N$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!O$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!P$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!Q$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!R$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!S$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!T$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!U$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!V$35,Startup!$D$251:$D$460,IntermDonorCalc!$A38)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalc!$A46,Startup!$O$251:$O$460)-SUM(IntermDonorCalc!M46:V46)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!B$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!C$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!D$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!E$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!F$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!G$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!H$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!I$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!J$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!K$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalc!$A47,Startup!$N$251:$N$460)-SUM(IntermDonorCalc!B47:K47)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!M$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!N$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!O$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!P$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!Q$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!R$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!S$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!T$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!U$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!V$35,Startup!$D$251:$D$460,IntermDonorCalc!$A39)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalc!$A47,Startup!$O$251:$O$460)-SUM(IntermDonorCalc!M47:V47)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!B$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!C$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!D$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!E$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!F$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!G$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!H$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!I$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!J$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$N$251:$N$460,Startup!$C$251:$C$460,IntermDonorCalc!K$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalc!$A48,Startup!$N$251:$N$460)-SUM(IntermDonorCalc!B48:K48)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!M$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!N$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!O$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!P$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!Q$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!R$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!S$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!T$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!U$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIFS(Startup!$O$251:$O$460,Startup!$C$251:$C$460,IntermDonorCalc!V$35,Startup!$D$251:$D$460,IntermDonorCalc!$A40)","v":0},{"$f":"SUMIF(Startup!$D$251:$D$460,IntermDonorCalc!$A48,Startup!$O$251:$O$460)-SUM(IntermDonorCalc!M48:V48)","v":0}]
[]
["Other start up cost"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!B$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!C$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!D$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!E$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!F$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!G$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!H$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!I$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!J$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!K$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalc!$A52,Startup!$N$476:$N$495)-SUM(IntermDonorCalc!B52:K52)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!M$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!N$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!O$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!P$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!Q$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!R$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!S$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!T$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!U$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!V$35,Startup!$D$476:$D$495,IntermDonorCalc!$A44)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalc!$A52,Startup!$O$476:$O$495)-SUM(IntermDonorCalc!M52:V52)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!B$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!C$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!D$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!E$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!F$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!G$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!H$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!I$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!J$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!K$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalc!$A53,Startup!$N$476:$N$495)-SUM(IntermDonorCalc!B53:K53)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!M$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!N$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!O$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!P$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!Q$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!R$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!S$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!T$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!U$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!V$35,Startup!$D$476:$D$495,IntermDonorCalc!$A45)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalc!$A53,Startup!$O$476:$O$495)-SUM(IntermDonorCalc!M53:V53)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!B$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!C$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!D$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!E$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!F$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!G$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!H$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!I$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!J$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!K$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalc!$A54,Startup!$N$476:$N$495)-SUM(IntermDonorCalc!B54:K54)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!M$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!N$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!O$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!P$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!Q$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!R$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!S$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!T$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!U$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!V$35,Startup!$D$476:$D$495,IntermDonorCalc!$A46)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalc!$A54,Startup!$O$476:$O$495)-SUM(IntermDonorCalc!M54:V54)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!B$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!C$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!D$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!E$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!F$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!G$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!H$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!I$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!J$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!K$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalc!$A55,Startup!$N$476:$N$495)-SUM(IntermDonorCalc!B55:K55)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!M$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!N$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!O$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!P$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!Q$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!R$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!S$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!T$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!U$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!V$35,Startup!$D$476:$D$495,IntermDonorCalc!$A47)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalc!$A55,Startup!$O$476:$O$495)-SUM(IntermDonorCalc!M55:V55)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!B$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!C$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!D$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!E$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!F$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!G$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!H$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!I$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!J$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$N$476:$N$495,Startup!$C$476:$C$495,IntermDonorCalc!K$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalc!$A56,Startup!$N$476:$N$495)-SUM(IntermDonorCalc!B56:K56)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!M$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!N$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!O$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!P$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!Q$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!R$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!S$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!T$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!U$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIFS(Startup!$O$476:$O$495,Startup!$C$476:$C$495,IntermDonorCalc!V$35,Startup!$D$476:$D$495,IntermDonorCalc!$A48)","v":0},{"$f":"SUMIF(Startup!$D$476:$D$495,IntermDonorCalc!$A56,Startup!$O$476:$O$495)-SUM(IntermDonorCalc!M56:V56)","v":0}]
[]
["Governance"]
[]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Governance workshops and meetings",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B73/$C$28+B74/$C$29+B75/$C$30+B76/$C$31+B77/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C73/$C$28+C74/$C$29+C75/$C$30+C76/$C$31+C77/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other governance cost",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B81/$C$28+B82/$C$29+B83/$C$30+B84/$C$31+B85/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C81/$C$28+C82/$C$29+C83/$C$30+C84/$C$31+C85/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B61:B62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"AdminLevel1","v":"National"},{"$f":"Background!$C$25","v":1},{"$f":"C28","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"Background!$C$26","v":0},{"$f":"C29","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"Background!$C$27","v":0},{"$f":"C30","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"Background!$C$28","v":0},{"$f":"C31","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"Background!$C$29","v":0},{"$f":"C32","v":0}]
[]
["Governance workshops and meetings"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!B$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!C$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!D$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!E$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!F$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!G$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!H$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!I$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!J$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!K$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalc!$A73,Governance!$N$16:$N$225)-SUM(IntermDonorCalc!B73:K73)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!B$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!C$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!D$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!E$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!F$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!G$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!H$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!I$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!J$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!K$35,Governance!$D$16:$D$225,IntermDonorCalc!$A73)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalc!$A73,Governance!$O$16:$O$225)-SUM(IntermDonorCalc!M73:V73)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!B$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!C$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!D$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!E$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!F$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!G$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!H$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!I$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!J$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!K$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalc!$A74,Governance!$N$16:$N$225)-SUM(IntermDonorCalc!B74:K74)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!B$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!C$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!D$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!E$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!F$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!G$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!H$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!I$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!J$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!K$35,Governance!$D$16:$D$225,IntermDonorCalc!$A74)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalc!$A74,Governance!$O$16:$O$225)-SUM(IntermDonorCalc!M74:V74)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!B$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!C$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!D$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!E$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!F$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!G$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!H$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!I$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!J$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!K$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalc!$A75,Governance!$N$16:$N$225)-SUM(IntermDonorCalc!B75:K75)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!B$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!C$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!D$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!E$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!F$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!G$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!H$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!I$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!J$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!K$35,Governance!$D$16:$D$225,IntermDonorCalc!$A75)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalc!$A75,Governance!$O$16:$O$225)-SUM(IntermDonorCalc!M75:V75)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!B$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!C$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!D$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!E$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!F$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!G$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!H$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!I$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!J$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!K$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalc!$A76,Governance!$N$16:$N$225)-SUM(IntermDonorCalc!B76:K76)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!B$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!C$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!D$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!E$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!F$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!G$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!H$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!I$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!J$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!K$35,Governance!$D$16:$D$225,IntermDonorCalc!$A76)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalc!$A76,Governance!$O$16:$O$225)-SUM(IntermDonorCalc!M76:V76)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!B$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!C$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!D$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!E$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!F$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!G$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!H$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!I$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!J$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$N$16:$N$225,Governance!$C$16:$C$225,IntermDonorCalc!K$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalc!$A77,Governance!$N$16:$N$225)-SUM(IntermDonorCalc!B77:K77)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!B$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!C$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!D$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!E$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!F$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!G$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!H$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!I$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!J$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIFS(Governance!$O$16:$O$225,Governance!$C$16:$C$225,IntermDonorCalc!K$35,Governance!$D$16:$D$225,IntermDonorCalc!$A77)","v":0},{"$f":"SUMIF(Governance!$D$16:$D$225,IntermDonorCalc!$A77,Governance!$O$16:$O$225)-SUM(IntermDonorCalc!M77:V77)","v":0}]
[]
["Other governance cost"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!B$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!C$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!D$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!E$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!F$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!G$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!H$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!I$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!J$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!K$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalc!$A81,Governance!$N$241:$N$260)-SUM(IntermDonorCalc!B81:K81)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!M$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!N$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!O$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!P$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!Q$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!R$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!S$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!T$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!U$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!V$35,Governance!$D$241:$D$260,IntermDonorCalc!$A81)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalc!$A81,Governance!$O$241:$O$260)-SUM(IntermDonorCalc!M81:V81)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!B$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!C$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!D$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!E$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!F$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!G$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!H$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!I$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!J$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!K$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalc!$A82,Governance!$N$241:$N$260)-SUM(IntermDonorCalc!B82:K82)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!M$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!N$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!O$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!P$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!Q$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!R$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!S$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!T$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!U$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!V$35,Governance!$D$241:$D$260,IntermDonorCalc!$A82)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalc!$A82,Governance!$O$241:$O$260)-SUM(IntermDonorCalc!M82:V82)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!B$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!C$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!D$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!E$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!F$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!G$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!H$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!I$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!J$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!K$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalc!$A83,Governance!$N$241:$N$260)-SUM(IntermDonorCalc!B83:K83)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!M$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!N$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!O$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!P$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!Q$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!R$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!S$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!T$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!U$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!V$35,Governance!$D$241:$D$260,IntermDonorCalc!$A83)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalc!$A83,Governance!$O$241:$O$260)-SUM(IntermDonorCalc!M83:V83)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!B$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!C$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!D$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!E$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!F$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!G$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!H$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!I$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!J$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!K$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalc!$A84,Governance!$N$241:$N$260)-SUM(IntermDonorCalc!B84:K84)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!M$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!N$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!O$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!P$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!Q$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!R$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!S$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!T$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!U$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!V$35,Governance!$D$241:$D$260,IntermDonorCalc!$A84)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalc!$A84,Governance!$O$241:$O$260)-SUM(IntermDonorCalc!M84:V84)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!B$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!C$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!D$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!E$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!F$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!G$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!H$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!I$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!J$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$N$241:$N$260,Governance!$C$241:$C$260,IntermDonorCalc!K$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalc!$A85,Governance!$N$241:$N$260)-SUM(IntermDonorCalc!B85:K85)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!M$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!N$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!O$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!P$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!Q$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!R$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!S$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!T$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!U$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIFS(Governance!$O$241:$O$260,Governance!$C$241:$C$260,IntermDonorCalc!V$35,Governance!$D$241:$D$260,IntermDonorCalc!$A85)","v":0},{"$f":"SUMIF(Governance!$D$241:$D$260,IntermDonorCalc!$A85,Governance!$O$241:$O$260)-SUM(IntermDonorCalc!M85:V85)","v":0}]
[]
["Refresher training"]
[]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Refresher training & workshops",{"$f":"B97","v":0},{"$f":"C97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B90)","v":0},{"$f":"SUM(C90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel5","v":0},{"$f":"IntermDonorCalc2!B3","v":0},{"$f":"IntermDonorCalc2!C3","v":0},{"$f":"IntermDonorCalc2!D3","v":0},{"$f":"IntermDonorCalc2!E3","v":0},{"$f":"IntermDonorCalc2!F3","v":0},{"$f":"IntermDonorCalc2!G3","v":0},{"$f":"IntermDonorCalc2!H3","v":0},{"$f":"IntermDonorCalc2!I3","v":0},{"$f":"IntermDonorCalc2!J3","v":0},{"$f":"IntermDonorCalc2!K3","v":0},{"$f":"IntermDonorCalc2!L3","v":0},{"$f":"IntermDonorCalc2!M3","v":0},{"$f":"IntermDonorCalc2!N3","v":0},{"$f":"IntermDonorCalc2!O3","v":0},{"$f":"IntermDonorCalc2!P3","v":0},{"$f":"IntermDonorCalc2!Q3","v":0},{"$f":"IntermDonorCalc2!R3","v":0},{"$f":"IntermDonorCalc2!S3","v":0},{"$f":"IntermDonorCalc2!T3","v":0},{"$f":"IntermDonorCalc2!U3","v":0},{"$f":"IntermDonorCalc2!V3","v":0},{"$f":"IntermDonorCalc2!W3","v":0}]
[]
["Program management"]
[]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Personnel",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B117/$C$28+B118/$C$29+B119/$C$30+B120/$C$31+B121/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C117/$C$28+C118/$C$29+C119/$C$30+C120/$C$31+C121/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Communications",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B125/$C$28+B126/$C$29+B127/$C$30+B128/$C$31+B129/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C125/$C$28+C126/$C$29+C127/$C$30+C128/$C$31+C129/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supplies, utilities & other recurrent cost",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B133/$C$28+B134/$C$29+B135/$C$30+B136/$C$31+B137/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C133/$C$28+C134/$C$29+C135/$C$30+C136/$C$31+C137/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B141/$C$28+B142/$C$29+B143/$C$30+B144/$C$31+B145/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C141/$C$28+C142/$C$29+C143/$C$30+C144/$C$31+C145/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Consultants",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B149/$C$28+B150/$C$29+B151/$C$30+B152/$C$31+B153/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C149/$C$28+C150/$C$29+C151/$C$30+C152/$C$31+C153/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B102:B106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"AdminLevel1","v":"National"},{"$f":"Background!$C$25","v":1},{"$f":"C28","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"Background!$C$26","v":0},{"$f":"C29","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"Background!$C$27","v":0},{"$f":"C30","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"Background!$C$28","v":0},{"$f":"C31","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"Background!$C$29","v":0},{"$f":"C32","v":0}]
[]
["Personnel"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!B$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!C$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!D$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!E$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!F$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!G$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!H$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!I$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!J$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!K$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117,ProgramManag!$L$18:$L$37)-SUM(IntermDonorCalc!B117:K117)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!M$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!N$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!O$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!P$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!Q$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!R$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!S$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!T$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!U$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!V$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalc!$A117,ProgramManag!$M$18:$M$37)-SUM(IntermDonorCalc!M117:V117)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!B$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!C$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!D$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!E$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!F$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!G$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!H$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!I$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!J$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!K$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118,ProgramManag!$L$18:$L$37)-SUM(IntermDonorCalc!B118:K118)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!M$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!N$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!O$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!P$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!Q$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!R$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!S$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!T$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!U$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!V$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalc!$A118,ProgramManag!$M$18:$M$37)-SUM(IntermDonorCalc!M118:V118)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!B$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!C$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!D$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!E$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!F$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!G$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!H$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!I$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!J$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!K$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119,ProgramManag!$L$18:$L$37)-SUM(IntermDonorCalc!B119:K119)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!M$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!N$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!O$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!P$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!Q$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!R$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!S$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!T$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!U$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!V$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalc!$A119,ProgramManag!$M$18:$M$37)-SUM(IntermDonorCalc!M119:V119)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!B$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!C$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!D$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!E$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!F$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!G$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!H$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!I$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!J$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!K$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120,ProgramManag!$L$18:$L$37)-SUM(IntermDonorCalc!B120:K120)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!M$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!N$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!O$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!P$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!Q$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!R$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!S$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!T$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!U$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!V$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalc!$A120,ProgramManag!$M$18:$M$37)-SUM(IntermDonorCalc!M120:V120)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!B$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!C$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!D$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!E$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!F$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!G$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!H$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!I$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!J$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$L$18:$L$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!K$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121,ProgramManag!$L$18:$L$37)-SUM(IntermDonorCalc!B121:K121)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!M$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!N$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!O$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!P$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!Q$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!R$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!S$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!T$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!U$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIFS(ProgramManag!$M$18:$M$37,ProgramManag!$B$18:$B$37,IntermDonorCalc!V$35,ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121)","v":0},{"$f":"SUMIF(ProgramManag!$C$18:$C$37,IntermDonorCalc!$A121,ProgramManag!$M$18:$M$37)-SUM(IntermDonorCalc!M121:V121)","v":0}]
[]
["Communications"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!B$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!C$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!D$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!E$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!F$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!G$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!H$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!I$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!J$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!K$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125,ProgramManag!$I$43:$I$62)-SUM(IntermDonorCalc!B125:K125)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!M$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!N$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!O$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!P$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!Q$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!R$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!S$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!T$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!U$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!V$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalc!$A125,ProgramManag!$J$43:$J$62)-SUM(IntermDonorCalc!M125:V125)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!B$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!C$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!D$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!E$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!F$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!G$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!H$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!I$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!J$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!K$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126,ProgramManag!$I$43:$I$62)-SUM(IntermDonorCalc!B126:K126)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!M$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!N$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!O$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!P$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!Q$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!R$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!S$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!T$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!U$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!V$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalc!$A126,ProgramManag!$J$43:$J$62)-SUM(IntermDonorCalc!M126:V126)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!B$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!C$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!D$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!E$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!F$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!G$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!H$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!I$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!J$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!K$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127,ProgramManag!$I$43:$I$62)-SUM(IntermDonorCalc!B127:K127)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!M$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!N$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!O$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!P$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!Q$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!R$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!S$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!T$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!U$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!V$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalc!$A127,ProgramManag!$J$43:$J$62)-SUM(IntermDonorCalc!M127:V127)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!B$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!C$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!D$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!E$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!F$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!G$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!H$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!I$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!J$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!K$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128,ProgramManag!$I$43:$I$62)-SUM(IntermDonorCalc!B128:K128)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!M$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!N$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!O$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!P$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!Q$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!R$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!S$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!T$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!U$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!V$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalc!$A128,ProgramManag!$J$43:$J$62)-SUM(IntermDonorCalc!M128:V128)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!B$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!C$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!D$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!E$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!F$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!G$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!H$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!I$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!J$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$I$43:$I$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!K$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129,ProgramManag!$I$43:$I$62)-SUM(IntermDonorCalc!B129:K129)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!M$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!N$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!O$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!P$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!Q$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!R$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!S$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!T$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!U$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIFS(ProgramManag!$J$43:$J$62,ProgramManag!$B$43:$B$62,IntermDonorCalc!V$35,ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129)","v":0},{"$f":"SUMIF(ProgramManag!$C$43:$C$62,IntermDonorCalc!$A129,ProgramManag!$J$43:$J$62)-SUM(IntermDonorCalc!M129:V129)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!B$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!C$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!D$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!E$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!F$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!G$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!H$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!I$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!J$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!K$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133,ProgramManag!$I$68:$I$82)-SUM(IntermDonorCalc!B133:K133)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!M$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!N$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!O$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!P$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!Q$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!R$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!S$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!T$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!U$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!V$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalc!$A133,ProgramManag!$J$68:$J$82)-SUM(IntermDonorCalc!M133:V133)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!B$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!C$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!D$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!E$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!F$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!G$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!H$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!I$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!J$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!K$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134,ProgramManag!$I$68:$I$82)-SUM(IntermDonorCalc!B134:K134)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!M$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!N$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!O$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!P$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!Q$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!R$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!S$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!T$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!U$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!V$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalc!$A134,ProgramManag!$J$68:$J$82)-SUM(IntermDonorCalc!M134:V134)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!B$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!C$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!D$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!E$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!F$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!G$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!H$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!I$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!J$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!K$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135,ProgramManag!$I$68:$I$82)-SUM(IntermDonorCalc!B135:K135)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!M$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!N$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!O$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!P$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!Q$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!R$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!S$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!T$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!U$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!V$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalc!$A135,ProgramManag!$J$68:$J$82)-SUM(IntermDonorCalc!M135:V135)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!B$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!C$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!D$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!E$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!F$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!G$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!H$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!I$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!J$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!K$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136,ProgramManag!$I$68:$I$82)-SUM(IntermDonorCalc!B136:K136)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!M$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!N$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!O$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!P$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!Q$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!R$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!S$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!T$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!U$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!V$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalc!$A136,ProgramManag!$J$68:$J$82)-SUM(IntermDonorCalc!M136:V136)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!B$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!C$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!D$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!E$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!F$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!G$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!H$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!I$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!J$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$I$68:$I$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!K$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137,ProgramManag!$I$68:$I$82)-SUM(IntermDonorCalc!B137:K137)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!M$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!N$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!O$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!P$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!Q$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!R$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!S$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!T$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!U$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIFS(ProgramManag!$J$68:$J$82,ProgramManag!$B$68:$B$82,IntermDonorCalc!V$35,ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137)","v":0},{"$f":"SUMIF(ProgramManag!$C$68:$C$82,IntermDonorCalc!$A137,ProgramManag!$J$68:$J$82)-SUM(IntermDonorCalc!M137:V137)","v":0}]
[]
["Equipment"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!B$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!C$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!D$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!E$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!F$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!G$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!H$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!I$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!J$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!K$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141,ProgramManag!$M$88:$M$110)-SUM(IntermDonorCalc!B141:K141)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!M$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!N$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!O$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!P$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!Q$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!R$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!S$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!T$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!U$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!V$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalc!$A141,ProgramManag!$N$88:$N$110)-SUM(IntermDonorCalc!M141:V141)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!B$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!C$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!D$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!E$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!F$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!G$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!H$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!I$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!J$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!K$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142,ProgramManag!$M$88:$M$110)-SUM(IntermDonorCalc!B142:K142)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!M$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!N$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!O$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!P$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!Q$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!R$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!S$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!T$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!U$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!V$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalc!$A142,ProgramManag!$N$88:$N$110)-SUM(IntermDonorCalc!M142:V142)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!B$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!C$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!D$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!E$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!F$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!G$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!H$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!I$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!J$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!K$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143,ProgramManag!$M$88:$M$110)-SUM(IntermDonorCalc!B143:K143)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!M$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!N$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!O$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!P$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!Q$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!R$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!S$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!T$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!U$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!V$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalc!$A143,ProgramManag!$N$88:$N$110)-SUM(IntermDonorCalc!M143:V143)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!B$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!C$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!D$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!E$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!F$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!G$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!H$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!I$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!J$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!K$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144,ProgramManag!$M$88:$M$110)-SUM(IntermDonorCalc!B144:K144)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!M$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!N$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!O$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!P$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!Q$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!R$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!S$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!T$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!U$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!V$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalc!$A144,ProgramManag!$N$88:$N$110)-SUM(IntermDonorCalc!M144:V144)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!B$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!C$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!D$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!E$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!F$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!G$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!H$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!I$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!J$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$M$88:$M$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!K$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145,ProgramManag!$M$88:$M$110)-SUM(IntermDonorCalc!B145:K145)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!M$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!N$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!O$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!P$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!Q$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!R$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!S$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!T$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!U$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIFS(ProgramManag!$N$88:$N$110,ProgramManag!$B$88:$B$110,IntermDonorCalc!V$35,ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145)","v":0},{"$f":"SUMIF(ProgramManag!$C$88:$C$110,IntermDonorCalc!$A145,ProgramManag!$N$88:$N$110)-SUM(IntermDonorCalc!M145:V145)","v":0}]
[]
["Consultants"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!B$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!C$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!D$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!E$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!F$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!G$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!H$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!I$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!J$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!K$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149,ProgramManag!$N$116:$N$134)-SUM(IntermDonorCalc!B149:K149)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!M$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!N$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!O$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!P$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!Q$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!R$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!S$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!T$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!U$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!V$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalc!$A149,ProgramManag!$O$116:$O$134)-SUM(IntermDonorCalc!M149:V149)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!B$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!C$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!D$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!E$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!F$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!G$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!H$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!I$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!J$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!K$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150,ProgramManag!$N$116:$N$134)-SUM(IntermDonorCalc!B150:K150)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!M$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!N$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!O$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!P$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!Q$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!R$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!S$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!T$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!U$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!V$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalc!$A150,ProgramManag!$O$116:$O$134)-SUM(IntermDonorCalc!M150:V150)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!B$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!C$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!D$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!E$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!F$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!G$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!H$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!I$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!J$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!K$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151,ProgramManag!$N$116:$N$134)-SUM(IntermDonorCalc!B151:K151)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!M$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!N$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!O$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!P$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!Q$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!R$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!S$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!T$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!U$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!V$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalc!$A151,ProgramManag!$O$116:$O$134)-SUM(IntermDonorCalc!M151:V151)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!B$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!C$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!D$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!E$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!F$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!G$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!H$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!I$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!J$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!K$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152,ProgramManag!$N$116:$N$134)-SUM(IntermDonorCalc!B152:K152)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!M$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!N$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!O$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!P$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!Q$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!R$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!S$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!T$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!U$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!V$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalc!$A152,ProgramManag!$O$116:$O$134)-SUM(IntermDonorCalc!M152:V152)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!B$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!C$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!D$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!E$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!F$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!G$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!H$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!I$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!J$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$N$116:$N$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!K$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153,ProgramManag!$N$116:$N$134)-SUM(IntermDonorCalc!B153:K153)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!M$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!N$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!O$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!P$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!Q$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!R$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!S$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!T$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!U$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIFS(ProgramManag!$O$116:$O$134,ProgramManag!$B$116:$B$134,IntermDonorCalc!V$35,ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153)","v":0},{"$f":"SUMIF(ProgramManag!$C$116:$C$134,IntermDonorCalc!$A153,ProgramManag!$O$116:$O$134)-SUM(IntermDonorCalc!M153:V153)","v":0}]
[]
["Supervision"]
[]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Supervision workshops & meetings",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B174/$C$28+B175/$C$29+B176/$C$30+B177/$C$31+B178/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C174/$C$28+C175/$C$29+C176/$C$30+C177/$C$31+C178/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Personnel",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((B182/$C$28+B183/$C$29+B184/$C$30+B185/$C$31+B186/$C$32)))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,((C182/$C$28+C183/$C$29+C184/$C$30+C185/$C$31+C186/$C$32)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Communications",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B190/$C$28+B191/$C$29+B192/$C$30+B193/$C$31+B194/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C190/$C$28+C191/$C$29+C192/$C$30+C193/$C$31+C194/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supplies, utilities & other recurrent cost",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B198/$C$28+B199/$C$29+B200/$C$30+B201/$C$31+B202/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C198/$C$28+C199/$C$29+C200/$C$30+C201/$C$31+C202/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Equipment",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B206/$C$28+B207/$C$29+B208/$C$30+B209/$C$31+B210/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C206/$C$28+C207/$C$29+C208/$C$30+C209/$C$31+C210/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Consultants",{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(B214/$C$28+B215/$C$29+B216/$C$30+B217/$C$31+B218/$C$32))","v":0},{"$f":"IF(OR($C$28=0,$C$29=0,$C$30=0,$C$31=0,$C$32=0),0,(C214/$C$28+C215/$C$29+C216/$C$30+C217/$C$31+C218/$C$32))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B158:B163)","v":0},{"$f":"SUM(C158:C163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"AdminLevel1","v":"National"},{"$f":"Background!$C$25","v":1},{"$f":"C28","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"Background!$C$26","v":0},{"$f":"C29","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"Background!$C$27","v":0},{"$f":"C30","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"Background!$C$28","v":0},{"$f":"C31","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"Background!$C$29","v":0},{"$f":"C32","v":0}]
[]
["Supervision workshops & meetings"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!B$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!C$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!D$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!E$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!F$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!G$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!H$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!I$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!J$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!K$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalc!$A174,Supervision!$L$20:$L$229)-SUM(IntermDonorCalc!B174:K174)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!M$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!N$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!O$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!P$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!Q$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!R$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!S$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!T$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!U$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!V$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A174)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalc!$A174,Supervision!$M$20:$M$229)-SUM(IntermDonorCalc!M174:V174)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!B$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!C$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!D$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!E$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!F$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!G$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!H$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!I$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!J$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!K$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalc!$A175,Supervision!$L$20:$L$229)-SUM(IntermDonorCalc!B175:K175)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!M$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!N$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!O$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!P$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!Q$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!R$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!S$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!T$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!U$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!V$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A175)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalc!$A175,Supervision!$M$20:$M$229)-SUM(IntermDonorCalc!M175:V175)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!B$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!C$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!D$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!E$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!F$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!G$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!H$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!I$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!J$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!K$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalc!$A176,Supervision!$L$20:$L$229)-SUM(IntermDonorCalc!B176:K176)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!M$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!N$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!O$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!P$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!Q$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!R$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!S$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!T$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!U$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!V$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A176)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalc!$A176,Supervision!$M$20:$M$229)-SUM(IntermDonorCalc!M176:V176)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!B$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!C$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!D$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!E$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!F$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!G$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!H$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!I$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!J$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!K$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalc!$A177,Supervision!$L$20:$L$229)-SUM(IntermDonorCalc!B177:K177)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!M$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!N$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!O$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!P$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!Q$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!R$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!S$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!T$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!U$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!V$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A177)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalc!$A177,Supervision!$M$20:$M$229)-SUM(IntermDonorCalc!M177:V177)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!B$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!C$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!D$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!E$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!F$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!G$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!H$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!I$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!J$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$L$20:$L$229,Supervision!$B$20:$B$229,IntermDonorCalc!K$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalc!$A178,Supervision!$L$20:$L$229)-SUM(IntermDonorCalc!B178:K178)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!M$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!N$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!O$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!P$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!Q$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!R$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!S$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!T$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!U$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIFS(Supervision!$M$20:$M$229,Supervision!$B$20:$B$229,IntermDonorCalc!V$35,Supervision!$C$20:$C$229,IntermDonorCalc!$A178)","v":0},{"$f":"SUMIF(Supervision!$C$20:$C$229,IntermDonorCalc!$A178,Supervision!$M$20:$M$229)-SUM(IntermDonorCalc!M178:V178)","v":0}]
[]
["Personnel"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!B$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!C$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!D$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!E$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!F$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!G$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!H$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!I$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!J$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!K$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalc!$A182,Supervision!$L$245:$L$264)-SUM(IntermDonorCalc!B182:K182)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!M$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!N$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!O$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!P$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!Q$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!R$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!S$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!T$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!U$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!V$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A182)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalc!$A182,Supervision!$M$245:$M$264)-SUM(IntermDonorCalc!M182:V182)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!B$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!C$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!D$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!E$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!F$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!G$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!H$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!I$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!J$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!K$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalc!$A183,Supervision!$L$245:$L$264)-SUM(IntermDonorCalc!B183:K183)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!M$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!N$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!O$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!P$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!Q$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!R$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!S$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!T$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!U$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!V$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A183)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalc!$A183,Supervision!$M$245:$M$264)-SUM(IntermDonorCalc!M183:V183)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!B$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!C$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!D$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!E$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!F$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!G$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!H$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!I$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!J$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!K$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalc!$A184,Supervision!$L$245:$L$264)-SUM(IntermDonorCalc!B184:K184)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!M$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!N$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!O$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!P$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!Q$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!R$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!S$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!T$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!U$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!V$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A184)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalc!$A184,Supervision!$M$245:$M$264)-SUM(IntermDonorCalc!M184:V184)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!B$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!C$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!D$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!E$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!F$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!G$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!H$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!I$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!J$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!K$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalc!$A185,Supervision!$L$245:$L$264)-SUM(IntermDonorCalc!B185:K185)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!M$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!N$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!O$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!P$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!Q$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!R$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!S$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!T$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!U$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!V$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A185)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalc!$A185,Supervision!$M$245:$M$264)-SUM(IntermDonorCalc!M185:V185)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!B$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!C$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!D$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!E$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!F$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!G$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!H$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!I$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!J$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$L$245:$L$264,Supervision!$B$245:$B$264,IntermDonorCalc!K$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalc!$A186,Supervision!$L$245:$L$264)-SUM(IntermDonorCalc!B186:K186)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!M$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!N$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!O$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!P$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!Q$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!R$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!S$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!T$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!U$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIFS(Supervision!$M$245:$M$264,Supervision!$B$245:$B$264,IntermDonorCalc!V$35,Supervision!$C$245:$C$264,IntermDonorCalc!$A186)","v":0},{"$f":"SUMIF(Supervision!$C$245:$C$264,IntermDonorCalc!$A186,Supervision!$M$245:$M$264)-SUM(IntermDonorCalc!M186:V186)","v":0}]
[]
["Communications"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!B$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!C$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!D$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!E$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!F$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!G$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!H$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!I$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!J$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!K$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalc!$A190,Supervision!$I$270:$I$289)-SUM(IntermDonorCalc!B190:K190)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!M$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!N$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!O$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!P$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!Q$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!R$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!S$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!T$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!U$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!V$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A190)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalc!$A190,Supervision!$J$270:$J$289)-SUM(IntermDonorCalc!M190:V190)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!B$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!C$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!D$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!E$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!F$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!G$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!H$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!I$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!J$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!K$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalc!$A191,Supervision!$I$270:$I$289)-SUM(IntermDonorCalc!B191:K191)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!M$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!N$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!O$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!P$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!Q$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!R$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!S$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!T$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!U$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!V$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A191)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalc!$A191,Supervision!$J$270:$J$289)-SUM(IntermDonorCalc!M191:V191)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!B$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!C$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!D$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!E$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!F$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!G$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!H$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!I$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!J$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!K$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalc!$A192,Supervision!$I$270:$I$289)-SUM(IntermDonorCalc!B192:K192)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!M$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!N$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!O$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!P$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!Q$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!R$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!S$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!T$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!U$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!V$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A192)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalc!$A192,Supervision!$J$270:$J$289)-SUM(IntermDonorCalc!M192:V192)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!B$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!C$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!D$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!E$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!F$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!G$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!H$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!I$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!J$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!K$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalc!$A193,Supervision!$I$270:$I$289)-SUM(IntermDonorCalc!B193:K193)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!M$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!N$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!O$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!P$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!Q$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!R$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!S$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!T$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!U$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!V$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A193)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalc!$A193,Supervision!$J$270:$J$289)-SUM(IntermDonorCalc!M193:V193)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!B$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!C$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!D$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!E$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!F$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!G$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!H$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!I$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!J$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$I$270:$I$289,Supervision!$B$270:$B$289,IntermDonorCalc!K$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalc!$A194,Supervision!$I$270:$I$289)-SUM(IntermDonorCalc!B194:K194)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!M$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!N$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!O$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!P$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!Q$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!R$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!S$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!T$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!U$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIFS(Supervision!$J$270:$J$289,Supervision!$B$270:$B$289,IntermDonorCalc!V$35,Supervision!$C$270:$C$289,IntermDonorCalc!$A194)","v":0},{"$f":"SUMIF(Supervision!$C$270:$C$289,IntermDonorCalc!$A194,Supervision!$J$270:$J$289)-SUM(IntermDonorCalc!M194:V194)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!B$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!C$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!D$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!E$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!F$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!G$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!H$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!I$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!J$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!K$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalc!$A198,Supervision!$I$295:$I$309)-SUM(IntermDonorCalc!B198:K198)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!M$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!N$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!O$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!P$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!Q$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!R$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!S$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!T$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!U$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!V$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A198)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalc!$A198,Supervision!$J$295:$J$309)-SUM(IntermDonorCalc!M198:V198)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!B$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!C$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!D$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!E$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!F$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!G$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!H$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!I$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!J$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!K$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalc!$A199,Supervision!$I$295:$I$309)-SUM(IntermDonorCalc!B199:K199)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!M$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!N$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!O$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!P$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!Q$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!R$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!S$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!T$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!U$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!V$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A199)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalc!$A199,Supervision!$J$295:$J$309)-SUM(IntermDonorCalc!M199:V199)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!B$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!C$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!D$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!E$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!F$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!G$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!H$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!I$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!J$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!K$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalc!$A200,Supervision!$I$295:$I$309)-SUM(IntermDonorCalc!B200:K200)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!M$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!N$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!O$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!P$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!Q$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!R$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!S$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!T$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!U$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!V$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A200)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalc!$A200,Supervision!$J$295:$J$309)-SUM(IntermDonorCalc!M200:V200)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!B$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!C$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!D$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!E$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!F$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!G$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!H$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!I$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!J$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!K$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalc!$A201,Supervision!$I$295:$I$309)-SUM(IntermDonorCalc!B201:K201)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!M$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!N$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!O$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!P$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!Q$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!R$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!S$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!T$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!U$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!V$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A201)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalc!$A201,Supervision!$J$295:$J$309)-SUM(IntermDonorCalc!M201:V201)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!B$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!C$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!D$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!E$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!F$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!G$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!H$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!I$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!J$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$I$295:$I$309,Supervision!$B$295:$B$309,IntermDonorCalc!K$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalc!$A202,Supervision!$I$295:$I$309)-SUM(IntermDonorCalc!B202:K202)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!M$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!N$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!O$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!P$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!Q$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!R$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!S$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!T$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!U$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIFS(Supervision!$J$295:$J$309,Supervision!$B$295:$B$309,IntermDonorCalc!V$35,Supervision!$C$295:$C$309,IntermDonorCalc!$A202)","v":0},{"$f":"SUMIF(Supervision!$C$295:$C$309,IntermDonorCalc!$A202,Supervision!$J$295:$J$309)-SUM(IntermDonorCalc!M202:V202)","v":0}]
[]
["Equipment"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!B$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!C$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!D$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!E$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!F$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!G$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!H$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!I$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!J$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!K$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalc!$A206,Supervision!$M$315:$M$337)-SUM(IntermDonorCalc!B206:K206)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!M$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!N$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!O$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!P$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!Q$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!R$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!S$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!T$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!U$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!V$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A206)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalc!$A206,Supervision!$N$315:$N$337)-SUM(IntermDonorCalc!M206:V206)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!B$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!C$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!D$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!E$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!F$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!G$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!H$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!I$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!J$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!K$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalc!$A207,Supervision!$M$315:$M$337)-SUM(IntermDonorCalc!B207:K207)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!M$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!N$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!O$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!P$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!Q$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!R$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!S$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!T$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!U$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!V$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A207)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalc!$A207,Supervision!$N$315:$N$337)-SUM(IntermDonorCalc!M207:V207)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!B$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!C$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!D$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!E$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!F$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!G$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!H$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!I$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!J$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!K$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalc!$A208,Supervision!$M$315:$M$337)-SUM(IntermDonorCalc!B208:K208)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!M$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!N$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!O$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!P$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!Q$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!R$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!S$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!T$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!U$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!V$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A208)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalc!$A208,Supervision!$N$315:$N$337)-SUM(IntermDonorCalc!M208:V208)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!B$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!C$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!D$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!E$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!F$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!G$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!H$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!I$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!J$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!K$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalc!$A209,Supervision!$M$315:$M$337)-SUM(IntermDonorCalc!B209:K209)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!M$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!N$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!O$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!P$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!Q$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!R$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!S$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!T$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!U$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!V$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A209)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalc!$A209,Supervision!$N$315:$N$337)-SUM(IntermDonorCalc!M209:V209)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!B$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!C$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!D$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!E$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!F$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!G$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!H$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!I$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!J$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$M$315:$M$337,Supervision!$B$315:$B$337,IntermDonorCalc!K$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalc!$A210,Supervision!$M$315:$M$337)-SUM(IntermDonorCalc!B210:K210)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!M$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!N$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!O$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!P$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!Q$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!R$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!S$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!T$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!U$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIFS(Supervision!$N$315:$N$337,Supervision!$B$315:$B$337,IntermDonorCalc!V$35,Supervision!$C$315:$C$337,IntermDonorCalc!$A210)","v":0},{"$f":"SUMIF(Supervision!$C$315:$C$337,IntermDonorCalc!$A210,Supervision!$N$315:$N$337)-SUM(IntermDonorCalc!M210:V210)","v":0}]
[]
["Consultants"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!B$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!C$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!D$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!E$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!F$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!G$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!H$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!I$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!J$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!K$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalc!$A214,Supervision!$N$343:$N$361)-SUM(IntermDonorCalc!B214:K214)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!M$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!N$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!O$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!P$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!Q$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!R$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!S$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!T$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!U$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!V$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A214)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalc!$A214,Supervision!$O$343:$O$361)-SUM(IntermDonorCalc!M214:V214)","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!B$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!C$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!D$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!E$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!F$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!G$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!H$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!I$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!J$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!K$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalc!$A215,Supervision!$N$343:$N$361)-SUM(IntermDonorCalc!B215:K215)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!M$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!N$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!O$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!P$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!Q$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!R$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!S$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!T$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!U$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!V$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A215)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalc!$A215,Supervision!$O$343:$O$361)-SUM(IntermDonorCalc!M215:V215)","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!B$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!C$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!D$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!E$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!F$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!G$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!H$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!I$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!J$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!K$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalc!$A216,Supervision!$N$343:$N$361)-SUM(IntermDonorCalc!B216:K216)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!M$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!N$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!O$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!P$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!Q$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!R$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!S$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!T$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!U$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!V$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A216)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalc!$A216,Supervision!$O$343:$O$361)-SUM(IntermDonorCalc!M216:V216)","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!B$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!C$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!D$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!E$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!F$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!G$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!H$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!I$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!J$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!K$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalc!$A217,Supervision!$N$343:$N$361)-SUM(IntermDonorCalc!B217:K217)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!M$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!N$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!O$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!P$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!Q$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!R$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!S$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!T$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!U$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!V$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A217)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalc!$A217,Supervision!$O$343:$O$361)-SUM(IntermDonorCalc!M217:V217)","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!B$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!C$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!D$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!E$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!F$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!G$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!H$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!I$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!J$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$N$343:$N$361,Supervision!$B$343:$B$361,IntermDonorCalc!K$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalc!$A218,Supervision!$N$343:$N$361)-SUM(IntermDonorCalc!B218:K218)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!M$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!N$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!O$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!P$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!Q$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!R$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!S$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!T$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!U$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIFS(Supervision!$O$343:$O$361,Supervision!$B$343:$B$361,IntermDonorCalc!V$35,Supervision!$C$343:$C$361,IntermDonorCalc!$A218)","v":0},{"$f":"SUMIF(Supervision!$C$343:$C$361,IntermDonorCalc!$A218,Supervision!$O$343:$O$361)-SUM(IntermDonorCalc!M218:V218)","v":0}]
[]
["VA delivery & Analysis"]
[]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Refresher training & workshops",{"$f":"B90","v":0},{"$f":"C90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W90","v":0}]
["Personnel",{"$f":"IntermDonorCalc2!B4","v":0},{"$f":"IntermDonorCalc2!C4","v":0},{"$f":"IntermDonorCalc2!D4","v":0},{"$f":"IntermDonorCalc2!E4","v":0},{"$f":"IntermDonorCalc2!F4","v":0},{"$f":"IntermDonorCalc2!G4","v":0},{"$f":"IntermDonorCalc2!H4","v":0},{"$f":"IntermDonorCalc2!I4","v":0},{"$f":"IntermDonorCalc2!J4","v":0},{"$f":"IntermDonorCalc2!K4","v":0},{"$f":"IntermDonorCalc2!L4","v":0},{"$f":"IntermDonorCalc2!M4","v":0},{"$f":"IntermDonorCalc2!N4","v":0},{"$f":"IntermDonorCalc2!O4","v":0},{"$f":"IntermDonorCalc2!P4","v":0},{"$f":"IntermDonorCalc2!Q4","v":0},{"$f":"IntermDonorCalc2!R4","v":0},{"$f":"IntermDonorCalc2!S4","v":0},{"$f":"IntermDonorCalc2!T4","v":0},{"$f":"IntermDonorCalc2!U4","v":0},{"$f":"IntermDonorCalc2!V4","v":0},{"$f":"IntermDonorCalc2!W4","v":0}]
["Communications",{"$f":"IntermDonorCalc2!B5","v":0},{"$f":"IntermDonorCalc2!C5","v":0},{"$f":"IntermDonorCalc2!D5","v":0},{"$f":"IntermDonorCalc2!E5","v":0},{"$f":"IntermDonorCalc2!F5","v":0},{"$f":"IntermDonorCalc2!G5","v":0},{"$f":"IntermDonorCalc2!H5","v":0},{"$f":"IntermDonorCalc2!I5","v":0},{"$f":"IntermDonorCalc2!J5","v":0},{"$f":"IntermDonorCalc2!K5","v":0},{"$f":"IntermDonorCalc2!L5","v":0},{"$f":"IntermDonorCalc2!M5","v":0},{"$f":"IntermDonorCalc2!N5","v":0},{"$f":"IntermDonorCalc2!O5","v":0},{"$f":"IntermDonorCalc2!P5","v":0},{"$f":"IntermDonorCalc2!Q5","v":0},{"$f":"IntermDonorCalc2!R5","v":0},{"$f":"IntermDonorCalc2!S5","v":0},{"$f":"IntermDonorCalc2!T5","v":0},{"$f":"IntermDonorCalc2!U5","v":0},{"$f":"IntermDonorCalc2!V5","v":0},{"$f":"IntermDonorCalc2!W5","v":0}]
["Maintenance",{"$f":"IntermDonorCalc2!B6","v":0},{"$f":"IntermDonorCalc2!C6","v":0},{"$f":"IntermDonorCalc2!D6","v":0},{"$f":"IntermDonorCalc2!E6","v":0},{"$f":"IntermDonorCalc2!F6","v":0},{"$f":"IntermDonorCalc2!G6","v":0},{"$f":"IntermDonorCalc2!H6","v":0},{"$f":"IntermDonorCalc2!I6","v":0},{"$f":"IntermDonorCalc2!J6","v":0},{"$f":"IntermDonorCalc2!K6","v":0},{"$f":"IntermDonorCalc2!L6","v":0},{"$f":"IntermDonorCalc2!M6","v":0},{"$f":"IntermDonorCalc2!N6","v":0},{"$f":"IntermDonorCalc2!O6","v":0},{"$f":"IntermDonorCalc2!P6","v":0},{"$f":"IntermDonorCalc2!Q6","v":0},{"$f":"IntermDonorCalc2!R6","v":0},{"$f":"IntermDonorCalc2!S6","v":0},{"$f":"IntermDonorCalc2!T6","v":0},{"$f":"IntermDonorCalc2!U6","v":0},{"$f":"IntermDonorCalc2!V6","v":0},{"$f":"IntermDonorCalc2!W6","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"IntermDonorCalc2!B7","v":0},{"$f":"IntermDonorCalc2!C7","v":0},{"$f":"IntermDonorCalc2!D7","v":0},{"$f":"IntermDonorCalc2!E7","v":0},{"$f":"IntermDonorCalc2!F7","v":0},{"$f":"IntermDonorCalc2!G7","v":0},{"$f":"IntermDonorCalc2!H7","v":0},{"$f":"IntermDonorCalc2!I7","v":0},{"$f":"IntermDonorCalc2!J7","v":0},{"$f":"IntermDonorCalc2!K7","v":0},{"$f":"IntermDonorCalc2!L7","v":0},{"$f":"IntermDonorCalc2!M7","v":0},{"$f":"IntermDonorCalc2!N7","v":0},{"$f":"IntermDonorCalc2!O7","v":0},{"$f":"IntermDonorCalc2!P7","v":0},{"$f":"IntermDonorCalc2!Q7","v":0},{"$f":"IntermDonorCalc2!R7","v":0},{"$f":"IntermDonorCalc2!S7","v":0},{"$f":"IntermDonorCalc2!T7","v":0},{"$f":"IntermDonorCalc2!U7","v":0},{"$f":"IntermDonorCalc2!V7","v":0},{"$f":"IntermDonorCalc2!W7","v":0}]
["Buildings",{"$f":"IntermDonorCalc2!B8","v":0},{"$f":"IntermDonorCalc2!C8","v":0},{"$f":"IntermDonorCalc2!D8","v":0},{"$f":"IntermDonorCalc2!E8","v":0},{"$f":"IntermDonorCalc2!F8","v":0},{"$f":"IntermDonorCalc2!G8","v":0},{"$f":"IntermDonorCalc2!H8","v":0},{"$f":"IntermDonorCalc2!I8","v":0},{"$f":"IntermDonorCalc2!J8","v":0},{"$f":"IntermDonorCalc2!K8","v":0},{"$f":"IntermDonorCalc2!L8","v":0},{"$f":"IntermDonorCalc2!M8","v":0},{"$f":"IntermDonorCalc2!N8","v":0},{"$f":"IntermDonorCalc2!O8","v":0},{"$f":"IntermDonorCalc2!P8","v":0},{"$f":"IntermDonorCalc2!Q8","v":0},{"$f":"IntermDonorCalc2!R8","v":0},{"$f":"IntermDonorCalc2!S8","v":0},{"$f":"IntermDonorCalc2!T8","v":0},{"$f":"IntermDonorCalc2!U8","v":0},{"$f":"IntermDonorCalc2!V8","v":0},{"$f":"IntermDonorCalc2!W8","v":0}]
["Equipment",{"$f":"IntermDonorCalc2!B9","v":0},{"$f":"IntermDonorCalc2!C9","v":0},{"$f":"IntermDonorCalc2!D9","v":0},{"$f":"IntermDonorCalc2!E9","v":0},{"$f":"IntermDonorCalc2!F9","v":0},{"$f":"IntermDonorCalc2!G9","v":0},{"$f":"IntermDonorCalc2!H9","v":0},{"$f":"IntermDonorCalc2!I9","v":0},{"$f":"IntermDonorCalc2!J9","v":0},{"$f":"IntermDonorCalc2!K9","v":0},{"$f":"IntermDonorCalc2!L9","v":0},{"$f":"IntermDonorCalc2!M9","v":0},{"$f":"IntermDonorCalc2!N9","v":0},{"$f":"IntermDonorCalc2!O9","v":0},{"$f":"IntermDonorCalc2!P9","v":0},{"$f":"IntermDonorCalc2!Q9","v":0},{"$f":"IntermDonorCalc2!R9","v":0},{"$f":"IntermDonorCalc2!S9","v":0},{"$f":"IntermDonorCalc2!T9","v":0},{"$f":"IntermDonorCalc2!U9","v":0},{"$f":"IntermDonorCalc2!V9","v":0},{"$f":"IntermDonorCalc2!W9","v":0}]
["Vehicles",{"$f":"IntermDonorCalc2!B10","v":0},{"$f":"IntermDonorCalc2!C10","v":0},{"$f":"IntermDonorCalc2!D10","v":0},{"$f":"IntermDonorCalc2!E10","v":0},{"$f":"IntermDonorCalc2!F10","v":0},{"$f":"IntermDonorCalc2!G10","v":0},{"$f":"IntermDonorCalc2!H10","v":0},{"$f":"IntermDonorCalc2!I10","v":0},{"$f":"IntermDonorCalc2!J10","v":0},{"$f":"IntermDonorCalc2!K10","v":0},{"$f":"IntermDonorCalc2!L10","v":0},{"$f":"IntermDonorCalc2!M10","v":0},{"$f":"IntermDonorCalc2!N10","v":0},{"$f":"IntermDonorCalc2!O10","v":0},{"$f":"IntermDonorCalc2!P10","v":0},{"$f":"IntermDonorCalc2!Q10","v":0},{"$f":"IntermDonorCalc2!R10","v":0},{"$f":"IntermDonorCalc2!S10","v":0},{"$f":"IntermDonorCalc2!T10","v":0},{"$f":"IntermDonorCalc2!U10","v":0},{"$f":"IntermDonorCalc2!V10","v":0},{"$f":"IntermDonorCalc2!W10","v":0}]
["Consultants",{"$f":"IntermDonorCalc2!B11","v":0},{"$f":"IntermDonorCalc2!C11","v":0},{"$f":"IntermDonorCalc2!D11","v":0},{"$f":"IntermDonorCalc2!E11","v":0},{"$f":"IntermDonorCalc2!F11","v":0},{"$f":"IntermDonorCalc2!G11","v":0},{"$f":"IntermDonorCalc2!H11","v":0},{"$f":"IntermDonorCalc2!I11","v":0},{"$f":"IntermDonorCalc2!J11","v":0},{"$f":"IntermDonorCalc2!K11","v":0},{"$f":"IntermDonorCalc2!L11","v":0},{"$f":"IntermDonorCalc2!M11","v":0},{"$f":"IntermDonorCalc2!N11","v":0},{"$f":"IntermDonorCalc2!O11","v":0},{"$f":"IntermDonorCalc2!P11","v":0},{"$f":"IntermDonorCalc2!Q11","v":0},{"$f":"IntermDonorCalc2!R11","v":0},{"$f":"IntermDonorCalc2!S11","v":0},{"$f":"IntermDonorCalc2!T11","v":0},{"$f":"IntermDonorCalc2!U11","v":0},{"$f":"IntermDonorCalc2!V11","v":0},{"$f":"IntermDonorCalc2!W11","v":0}]
["TOTAL",{"$f":"IntermDonorCalc2!B12","v":0},{"$f":"IntermDonorCalc2!C12","v":0},{"$f":"IntermDonorCalc2!D12","v":0},{"$f":"IntermDonorCalc2!E12","v":0},{"$f":"IntermDonorCalc2!F12","v":0},{"$f":"IntermDonorCalc2!G12","v":0},{"$f":"IntermDonorCalc2!H12","v":0},{"$f":"IntermDonorCalc2!I12","v":0},{"$f":"IntermDonorCalc2!J12","v":0},{"$f":"IntermDonorCalc2!K12","v":0},{"$f":"IntermDonorCalc2!L12","v":0},{"$f":"IntermDonorCalc2!M12","v":0},{"$f":"IntermDonorCalc2!N12","v":0},{"$f":"IntermDonorCalc2!O12","v":0},{"$f":"IntermDonorCalc2!P12","v":0},{"$f":"IntermDonorCalc2!Q12","v":0},{"$f":"IntermDonorCalc2!R12","v":0},{"$f":"IntermDonorCalc2!S12","v":0},{"$f":"IntermDonorCalc2!T12","v":0},{"$f":"IntermDonorCalc2!U12","v":0},{"$f":"IntermDonorCalc2!V12","v":0},{"$f":"IntermDonorCalc2!W12","v":0}]
[]
["All"]
[null,{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
[{"$f":"AdminLevel1","v":"National"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel3","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"AdminLevel5","v":0},{"$f":"SUM(B224:B231)","v":0},{"$f":"SUM(C224:C231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"IntermDonorCalc2","index":42,"n_rows":24,"n_cols":23,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
[null,{"$f":"IntermDonorCalc!B23","v":""},{"$f":"IntermDonorCalc!C23","v":""},{"$f":"IntermDonorCalc!D23","v":""},{"$f":"IntermDonorCalc!E23","v":""},{"$f":"IntermDonorCalc!F23","v":""},{"$f":"IntermDonorCalc!G23","v":""},{"$f":"IntermDonorCalc!H23","v":""},{"$f":"IntermDonorCalc!I23","v":""},{"$f":"IntermDonorCalc!J23","v":""},{"$f":"IntermDonorCalc!K23","v":""},{"$f":"IntermDonorCalc!L23","v":"Source not defined"},{"$f":"IntermDonorCalc!M23","v":""},{"$f":"IntermDonorCalc!N23","v":""},{"$f":"IntermDonorCalc!O23","v":""},{"$f":"IntermDonorCalc!P23","v":""},{"$f":"IntermDonorCalc!Q23","v":""},{"$f":"IntermDonorCalc!R23","v":""},{"$f":"IntermDonorCalc!S23","v":""},{"$f":"IntermDonorCalc!T23","v":""},{"$f":"IntermDonorCalc!U23","v":""},{"$f":"IntermDonorCalc!V23","v":""},{"$f":"IntermDonorCalc!W23","v":"Source not defined"}]
[{"$f":"IntermDonorCalc!A223","v":"Refresher training & workshops"},{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B25:B245\"),B$2,INDIRECT(\"'\"&Tabs&\"'!L25:L245\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!B10)-SUM(B3:K3)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B25:B245\"),M$2,INDIRECT(\"'\"&Tabs&\"'!M25:M245\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!C10)-SUM(M3:V3)","v":0}]
[{"$f":"IntermDonorCalc!A224","v":"Personnel"},{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B284:B303\"),B$2,INDIRECT(\"'\"&Tabs&\"'!k284:k303\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!B11)-SUM(B4:K4)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B284:B303\"),M$2,INDIRECT(\"'\"&Tabs&\"'!L284:L303\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!C11)-SUM(M4:V4)","v":0}]
[{"$f":"IntermDonorCalc!A225","v":"Communications"},{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B309:B328\"),B$2,INDIRECT(\"'\"&Tabs&\"'!h309:h328\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!B12)-SUM(B5:K5)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B309:B328\"),M$2,INDIRECT(\"'\"&Tabs&\"'!I309:I328\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!C12)-SUM(M5:V5)","v":0}]
[{"$f":"IntermDonorCalc!A226","v":"Maintenance"},{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B334:B353\"),B$2,INDIRECT(\"'\"&Tabs&\"'!h334:h353\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!B13)-SUM(B6:K6)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B334:B353\"),M$2,INDIRECT(\"'\"&Tabs&\"'!I334:I353\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!C13)-SUM(M6:V6)","v":0}]
[{"$f":"IntermDonorCalc!A227","v":"Supplies, utilities & other recurrent cost"},{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B359:B373\"),B$2,INDIRECT(\"'\"&Tabs&\"'!h359:h373\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!B14)-SUM(B7:K7)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B359:B373\"),M$2,INDIRECT(\"'\"&Tabs&\"'!I359:I373\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!C14)-SUM(M7:V7)","v":0}]
[{"$f":"IntermDonorCalc!A228","v":"Buildings"},{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B379:B393\"),B$2,INDIRECT(\"'\"&Tabs&\"'!m379:m393\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!B15)-SUM(B8:K8)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B379:B393\"),M$2,INDIRECT(\"'\"&Tabs&\"'!N379:N393\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!C15)-SUM(M8:V8)","v":0}]
[{"$f":"IntermDonorCalc!A229","v":"Equipment"},{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B399:B421\"),B$2,INDIRECT(\"'\"&Tabs&\"'!m399:m421\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!B16)-SUM(B9:K9)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B399:B421\"),M$2,INDIRECT(\"'\"&Tabs&\"'!N399:N421\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!C16)-SUM(M9:V9)","v":0}]
[{"$f":"IntermDonorCalc!A230","v":"Vehicles"},{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B427:B446\"),B$2,INDIRECT(\"'\"&Tabs&\"'!m427:m446\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!B17)-SUM(B10:K10)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B427:B446\"),M$2,INDIRECT(\"'\"&Tabs&\"'!N427:N446\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!C17)-SUM(M10:V10)","v":0}]
[{"$f":"IntermDonorCalc!A231","v":"Consultants"},{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B452:B470\"),B$2,INDIRECT(\"'\"&Tabs&\"'!m452:m470\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!B18)-SUM(B11:K11)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B452:B470\"),M$2,INDIRECT(\"'\"&Tabs&\"'!N452:N470\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!C18)-SUM(M11:V11)","v":0}]
[{"$f":"IntermDonorCalc!A232","v":"TOTAL"},{"$f":"SUM(B4:B11)","v":0},{"$f":"SUM(C4:C11)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L4:L11)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W4:W11)","v":0}]
[null,{"$f":"B1","v":"Financial"},null,null,null,null,null,null,null,null,null,null,{"$f":"M1","v":"Economic"}]
[null,{"$f":"B2","v":""},{"$f":"C2","v":""},"","","","","","","","","Source not defined","","","","","","","","","","",{"$f":"W2","v":"Source not defined"}]
[{"$f":"A3","v":"Refresher training & workshops"},{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B25:B245\"),B$2,INDIRECT(\"'\"&Tabs&\"'!W25:W245\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!W10)-SUM(B15:K15)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B25:B245\"),M$2,INDIRECT(\"'\"&Tabs&\"'!X25:X245\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!X10)-SUM(M15:V15)","v":0}]
[{"$f":"A4","v":"Personnel"},{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B284:B303\"),B$2,INDIRECT(\"'\"&Tabs&\"'!W284:W303\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!W11)-SUM(B16:K16)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B284:B303\"),M$2,INDIRECT(\"'\"&Tabs&\"'!X284:X303\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!X11)-SUM(M16:V16)","v":0}]
["Communications",{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B309:B328\"),B$2,INDIRECT(\"'\"&Tabs&\"'!W309:W328\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!W12)-SUM(B17:K17)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B309:B328\"),M$2,INDIRECT(\"'\"&Tabs&\"'!X309:X328\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!X12)-SUM(M17:V17)","v":0}]
["Maintenance",{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B334:B353\"),B$2,INDIRECT(\"'\"&Tabs&\"'!W334:W353\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!W13)-SUM(B18:K18)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B334:B353\"),M$2,INDIRECT(\"'\"&Tabs&\"'!X334:X353\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!X13)-SUM(M18:V18)","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B359:B373\"),B$2,INDIRECT(\"'\"&Tabs&\"'!W359:W373\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!W14)-SUM(B19:K19)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B359:B373\"),M$2,INDIRECT(\"'\"&Tabs&\"'!X359:X373\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!X14)-SUM(M19:V19)","v":0}]
["Buildings",{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B379:B393\"),B$2,INDIRECT(\"'\"&Tabs&\"'!W379:W393\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!W15)-SUM(B20:K20)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B379:B393\"),M$2,INDIRECT(\"'\"&Tabs&\"'!X379:X393\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!X15)-SUM(M20:V20)","v":0}]
["Equipment",{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B399:B421\"),B$2,INDIRECT(\"'\"&Tabs&\"'!W399:W421\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!W16)-SUM(B21:K21)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B399:B421\"),M$2,INDIRECT(\"'\"&Tabs&\"'!X399:X421\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!X16)-SUM(M21:V21)","v":0}]
["Vehicles",{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B427:B446\"),B$2,INDIRECT(\"'\"&Tabs&\"'!W427:W446\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!W17)-SUM(B22:K22)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B427:B446\"),M$2,INDIRECT(\"'\"&Tabs&\"'!X427:X446\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!X17)-SUM(M22:V22)","v":0}]
["Consultants",{"$f":"IF(B$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B452:B470\"),B$2,INDIRECT(\"'\"&Tabs&\"'!W452:W470\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!W18)-SUM(B23:K23)","v":0},{"$f":"IF(M$2=\"\",0,SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Tabs&\"'!B452:B470\"),M$2,INDIRECT(\"'\"&Tabs&\"'!X452:X470\"))))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(L_1110:L_2229!X18)-SUM(M23:V23)","v":0}]
["TOTAL",{"$f":"SUM(B16:B23)","v":0},{"$f":"SUM(C16:C23)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(L16:L23)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(W16:W23)","v":0}]

{"sheet":"Res_PerDonor","index":43,"n_rows":66,"n_cols":25,"rows_kept":66,"cut":false,"hidden":false,"merged":[[19,3,19,13],[19,14,19,24],[28,3,28,13],[28,14,28,24],[33,3,33,13],[33,14,33,24],[38,3,38,13],[38,14,38,24],[46,3,46,13],[46,14,46,24],[55,3,55,13],[55,14,55,24]]}
[null,{"$f":"ResultsTableOverall!C24","v":"Total Financial Cost in  months in  ()"},{"$f":"ResultsTableOverall!D24","v":"% of financial costs"},{"$f":"ResultsTableOverall!E24","v":"Total Economic Cost in  months in  ()"},{"$f":"ResultsTableOverall!F24","v":"% of economic costs"},null,null,{"$f":"ResultsTableOverall!C24","v":"Total Financial Cost in  months in  ()"},{"$f":"ResultsTableOverall!D24","v":"% of financial costs"},{"$f":"ResultsTableOverall!E24","v":"Total Economic Cost in  months in  ()"},{"$f":"ResultsTableOverall!F24","v":"% of economic costs"},null,null,"From Res_PerAdminLevel",null,null,"From InterDonorCalc"]
[{"$f":"ResultsTableOverall!B25","v":"Start-up costs"},null,null,null,null,null,{"$f":"ResultsTableOverall!B25","v":"Start-up costs"},null,null,null,null,null,null,"Financial","Economic",null,"Financial","Economic"]
[{"$f":"ResultsTableOverall!B26","v":"Trainings, workshops & meetings"},{"$f":"B31","v":0},{"$f":"IF($B$19=0,\"\",B3/$B$19)","v":""},{"$f":"C31","v":0},{"$f":"IF($D$19=0,\"\",D3/$D$19)","v":""},null,{"$f":"ResultsTableOverall!B26","v":"Trainings, workshops & meetings"},{"$f":"NumberAdminLev5*B3","v":0},{"$f":"IF($H$19=0,\"\",H3/$H$19)","v":""},{"$f":"NumberAdminLev5*D3","v":0},{"$f":"IF($J$19=0,\"\",J3/$J$19)","v":""},null,"Start Up activities",{"$f":"Res_PerAdminLevel!J3","v":0},{"$f":"Res_PerAdminLevel!K3","v":0},null,{"$f":"SUM(IntermDonorCalc!B3:L3)","v":0},{"$f":"SUM(IntermDonorCalc!M3:W3)","v":0}]
[{"$f":"ResultsTableOverall!B27","v":"Other start up"},{"$f":"B32","v":0},"",{"$f":"C32","v":0},"",null,{"$f":"ResultsTableOverall!B27","v":"Other start up"},{"$f":"NumberAdminLev5*B4","v":0},{"$f":"IF($H$19=0,\"\",H4/$H$19)","v":""},{"$f":"NumberAdminLev5*D4","v":0},{"$f":"IF($J$19=0,\"\",J4/$J$19)","v":""},null,"Governance activities",{"$f":"Res_PerAdminLevel!J4","v":0},{"$f":"Res_PerAdminLevel!K4","v":0},null,{"$f":"SUM(IntermDonorCalc!B4:L4)","v":0},{"$f":"SUM(IntermDonorCalc!M4:W4)","v":0}]
[{"$f":"ResultsTableOverall!B28","v":"Total start-up costs"},{"$f":"SUM(B3:B4)","v":0},"",{"$f":"SUM(D3:D4)","v":0},"",null,{"$f":"ResultsTableOverall!B28","v":"Total start-up costs"},{"$f":"SUM(H3:H4)","v":0},"",{"$f":"SUM(J3:J4)","v":0},"",null,"Refreserh training, workshops & meetings",{"$f":"Res_PerAdminLevel!J5","v":0},{"$f":"Res_PerAdminLevel!K5","v":0},null,{"$f":"SUM(IntermDonorCalc!B5:L5)","v":0},{"$f":"SUM(IntermDonorCalc!M5:W5)","v":0}]
[{"$f":"ResultsTableOverall!B29","v":"Recurrent costs"},null,"",null,"",null,{"$f":"ResultsTableOverall!B29","v":"Recurrent costs"},null,null,null,null,null,"Program Management",{"$f":"Res_PerAdminLevel!J6","v":0},{"$f":"Res_PerAdminLevel!K6","v":0},null,{"$f":"SUM(IntermDonorCalc!B6:L6)","v":0},{"$f":"SUM(IntermDonorCalc!M6:W6)","v":0}]
[{"$f":"ResultsTableOverall!B30","v":"Workshops, meetings, trainings and supervision visits"},{"$f":"IF(NumberAdminLev5=0,0,B23+B49+B58/NumberAdminLev5)","v":0},"",{"$f":"IF(NumberAdminLev5=0,0,C23+C49+C58/NumberAdminLev5)","v":0},"",null,{"$f":"ResultsTableOverall!B30","v":"Workshops, meetings, trainings and supervision visits"},{"$f":"NumberAdminLev5*B7","v":0},"",{"$f":"NumberAdminLev5*D7","v":0},"",null,"Supervision",{"$f":"Res_PerAdminLevel!J7","v":0},{"$f":"Res_PerAdminLevel!K7","v":0},null,{"$f":"SUM(IntermDonorCalc!B7:L7)","v":0},{"$f":"SUM(IntermDonorCalc!M7:W7)","v":0}]
[{"$f":"ResultsTableOverall!B31","v":"Personnel"},{"$f":"IF(NumberAdminLev5=0,0,B41+B50+B59/NumberAdminLev5)","v":0},"",{"$f":"IF(NumberAdminLev5=0,0,C41+C50+C59/NumberAdminLev5)","v":0},"",null,{"$f":"ResultsTableOverall!B31","v":"Personnel"},{"$f":"NumberAdminLev5*B8","v":0},"",{"$f":"NumberAdminLev5*D8","v":0},"",null,"VA delivery & Analysis",{"$f":"Res_PerAdminLevel!J8","v":0},{"$f":"Res_PerAdminLevel!K8","v":0},null,{"$f":"SUM(IntermDonorCalc!B8:L8)","v":0},{"$f":"SUM(IntermDonorCalc!M8:W8)","v":0}]
[{"$f":"ResultsTableOverall!B32","v":"Communications"},{"$f":"IF(NumberAdminLev5=0,0,B42+B51+B60/NumberAdminLev5)","v":0},"",{"$f":"IF(NumberAdminLev5=0,0,C42+C51+C60/NumberAdminLev5)","v":0},"",null,{"$f":"ResultsTableOverall!B32","v":"Communications"},{"$f":"NumberAdminLev5*B9","v":0},"",{"$f":"NumberAdminLev5*D9","v":0},"",null,null,{"$f":"SUM(N3:N8)","v":0},{"$f":"SUM(O3:O8)","v":0},null,{"$f":"SUM(Q3:Q8)","v":0},{"$f":"SUM(R3:R8)","v":0}]
[{"$f":"ResultsTableOverall!B33","v":"Maintenance"},{"$f":"IF(NumberAdminLev5=0,0,B61/NumberAdminLev5)","v":0},"",{"$f":"IF(NumberAdminLev5=0,0,C61/NumberAdminLev5)","v":0},"",null,{"$f":"ResultsTableOverall!B33","v":"Maintenance"},{"$f":"NumberAdminLev5*B10","v":0},"",{"$f":"NumberAdminLev5*D10","v":0},"",null,null,{"$f":"\"Per \"&AdminLevel5","v":"Per "}]
[{"$f":"ResultsTableOverall!B34","v":"Supplies & other recurrent"},{"$f":"IF(NumberAdminLev5=0,0,B43+B52+B62/NumberAdminLev5)","v":0},"",{"$f":"IF(NumberAdminLev5=0,0,C43+C52+C62/NumberAdminLev5)","v":0},"",null,{"$f":"ResultsTableOverall!B34","v":"Supplies & other recurrent"},{"$f":"NumberAdminLev5*B11","v":0},"",{"$f":"NumberAdminLev5*D11","v":0},"",null,"Start Up activities",{"$f":"SUM(IntermDonorCalc!B13:L13)","v":0},{"$f":"SUM(IntermDonorCalc!M13:W13)","v":0}]
[{"$f":"ResultsTableOverall!B35","v":"Total recurrent costs"},{"$f":"SUM(B7:B11)","v":0},"",{"$f":"SUM(D7:D11)","v":0},"",null,{"$f":"ResultsTableOverall!B35","v":"Total recurrent costs"},{"$f":"SUM(H7:H11)","v":0},"",{"$f":"SUM(J7:J11)","v":0},"",null,"Governance activities",{"$f":"SUM(IntermDonorCalc!B14:L14)","v":0},{"$f":"SUM(IntermDonorCalc!M14:W14)","v":0}]
[{"$f":"ResultsTableOverall!B36","v":"Capital costs"},null,"",null,"",null,{"$f":"ResultsTableOverall!B36","v":"Capital costs"},null,null,null,null,null,"Refreserh training, workshops & meetings",{"$f":"SUM(IntermDonorCalc!B15:L15)","v":0},{"$f":"SUM(IntermDonorCalc!M15:W15)","v":0}]
[{"$f":"ResultsTableOverall!B37","v":"Buildings"},{"$f":"IF(NumberAdminLev5=0,0,B63/NumberAdminLev5)","v":0},"",{"$f":"IF(NumberAdminLev5=0,0,C63/NumberAdminLev5)","v":0},"",null,{"$f":"ResultsTableOverall!B37","v":"Buildings"},{"$f":"NumberAdminLev5*B14","v":0},"",{"$f":"NumberAdminLev5*D14","v":0},"",null,"Program Management",{"$f":"SUM(IntermDonorCalc!B16:L16)","v":0},{"$f":"SUM(IntermDonorCalc!M16:W16)","v":0}]
[{"$f":"ResultsTableOverall!B38","v":"Equipment"},{"$f":"IF(NumberAdminLev5=0,0,B44+B53+B64/NumberAdminLev5)","v":0},"",{"$f":"IF(NumberAdminLev5=0,0,C44+C53+C64/NumberAdminLev5)","v":0},"",null,{"$f":"ResultsTableOverall!B38","v":"Equipment"},{"$f":"NumberAdminLev5*B15","v":0},"",{"$f":"NumberAdminLev5*D15","v":0},"",null,"Supervision",{"$f":"SUM(IntermDonorCalc!B17:L17)","v":0},{"$f":"SUM(IntermDonorCalc!M17:W17)","v":0}]
[{"$f":"ResultsTableOverall!B39","v":"Vehicles"},{"$f":"IF(NumberAdminLev5=0,0,B65/NumberAdminLev5)","v":0},"",{"$f":"IF(NumberAdminLev5=0,0,C65/NumberAdminLev5)","v":0},"",null,{"$f":"ResultsTableOverall!B39","v":"Vehicles"},{"$f":"NumberAdminLev5*B16","v":0},"",{"$f":"NumberAdminLev5*D16","v":0},"",null,"VA delivery & Analysis",{"$f":"SUM(IntermDonorCalc!B18:L18)","v":0},{"$f":"SUM(IntermDonorCalc!M18:W18)","v":0}]
[{"$f":"ResultsTableOverall!B40","v":"Consultants"},{"$f":"IF(NumberAdminLev5=0,0,B45+B54+B66/NumberAdminLev5)","v":0},"",{"$f":"IF(NumberAdminLev5=0,0,C45+C54+C66/NumberAdminLev5)","v":0},"",null,{"$f":"ResultsTableOverall!B40","v":"Consultants"},{"$f":"NumberAdminLev5*B17","v":0},"",{"$f":"NumberAdminLev5*D17","v":0},"",null,null,{"$f":"SUM(N11:N16)","v":0},{"$f":"SUM(O11:O16)","v":0}]
[{"$f":"ResultsTableOverall!B41","v":"Total capital costs"},{"$f":"SUM(B14:B17)","v":0},"",{"$f":"SUM(D14:D17)","v":0},"",null,{"$f":"ResultsTableOverall!B41","v":"Total capital costs"},{"$f":"SUM(H14:H17)","v":0},"",{"$f":"SUM(J14:J17)","v":0},""]
[{"$f":"ResultsTableOverall!B42","v":"Total Annual Costs"},{"$f":"B18+B12+B5","v":0},"",{"$f":"D18+D12+D5","v":0},"",null,{"$f":"ResultsTableOverall!B42","v":"Total Annual Costs"},{"$f":"H18+H12+H5","v":0},"",{"$f":"J18+J12+J5","v":0},""]
[null,null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
["SUMMARY",{"$f":"\"TOTAL FINANCIAL per \"&AdminLevel5","v":"TOTAL FINANCIAL per "},{"$f":"\"TOTAL ECONOMIC per \"&AdminLevel5","v":"TOTAL ECONOMIC per "},{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Start Up activities",{"$f":"SUM(D22:N22)","v":0},{"$f":"SUM(O22:Y22)","v":0},{"$f":"SUM(D$31:D$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Governance activities",0,0,{"$f":"SUM(D$36:D$37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Refresher training & workshops",0,0,{"$f":"IF(NumberAdminLev5=0,0,D58/NumberAdminLev5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Program Management",0,0,{"$f":"SUM(D$41:D$45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Supervision",0,0,{"$f":"SUM(D$49:D$54)","v":0},{"$f":"SUM(E$49:E$54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["VA delivery & Analysis",0,0,{"$f":"IF(NumberAdminLev5=0,0,SUM(D$59:D$66)/NumberAdminLev5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",{"$f":"SUM(B22:B27)","v":0},{"$f":"SUM(C22:C27)","v":0},{"$f":"SUM(D22:D27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
["StartUp","TOTAL FINANCIAL","TOTAL ECONOMIC",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Start up trainings & workshops",{"$f":"SUM(D31:N31)","v":0},{"$f":"SUM(O31:Y31)","v":0},{"$f":"IntermDonorCalc!B24","v":0},{"$f":"IntermDonorCalc!C24","v":0},{"$f":"IntermDonorCalc!D24","v":0},{"$f":"IntermDonorCalc!E24","v":0},{"$f":"IntermDonorCalc!F24","v":0},{"$f":"IntermDonorCalc!G24","v":0},{"$f":"IntermDonorCalc!H24","v":0},{"$f":"IntermDonorCalc!I24","v":0},{"$f":"IntermDonorCalc!J24","v":0},{"$f":"IntermDonorCalc!K24","v":0},{"$f":"IntermDonorCalc!L24","v":0},{"$f":"IntermDonorCalc!M24","v":0},{"$f":"IntermDonorCalc!N24","v":0},{"$f":"IntermDonorCalc!O24","v":0},{"$f":"IntermDonorCalc!P24","v":0},{"$f":"IntermDonorCalc!Q24","v":0},{"$f":"IntermDonorCalc!R24","v":0},{"$f":"IntermDonorCalc!S24","v":0},{"$f":"IntermDonorCalc!T24","v":0},{"$f":"IntermDonorCalc!U24","v":0},{"$f":"IntermDonorCalc!V24","v":0},{"$f":"IntermDonorCalc!W24","v":0}]
["Other start up cost",{"$f":"SUM(D32:N32)","v":0},{"$f":"SUM(O32:Y32)","v":0},{"$f":"IntermDonorCalc!B25","v":0},{"$f":"IntermDonorCalc!C25","v":0},{"$f":"IntermDonorCalc!D25","v":0},{"$f":"IntermDonorCalc!E25","v":0},{"$f":"IntermDonorCalc!F25","v":0},{"$f":"IntermDonorCalc!G25","v":0},{"$f":"IntermDonorCalc!H25","v":0},{"$f":"IntermDonorCalc!I25","v":0},{"$f":"IntermDonorCalc!J25","v":0},{"$f":"IntermDonorCalc!K25","v":0},{"$f":"IntermDonorCalc!L25","v":0},{"$f":"IntermDonorCalc!M25","v":0},{"$f":"IntermDonorCalc!N25","v":0},{"$f":"IntermDonorCalc!O25","v":0},{"$f":"IntermDonorCalc!P25","v":0},{"$f":"IntermDonorCalc!Q25","v":0},{"$f":"IntermDonorCalc!R25","v":0},{"$f":"IntermDonorCalc!S25","v":0},{"$f":"IntermDonorCalc!T25","v":0},{"$f":"IntermDonorCalc!U25","v":0},{"$f":"IntermDonorCalc!V25","v":0},{"$f":"IntermDonorCalc!W25","v":0}]
[]
[null,null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
["Governance","TOTAL FINANCIAL","TOTAL ECONOMIC",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Governance workshops and meetings",{"$f":"SUM(D36:N36)","v":0},{"$f":"SUM(O36:Y36)","v":0},{"$f":"IntermDonorCalc!B61","v":0},{"$f":"IntermDonorCalc!C61","v":0},{"$f":"IntermDonorCalc!D61","v":0},{"$f":"IntermDonorCalc!E61","v":0},{"$f":"IntermDonorCalc!F61","v":0},{"$f":"IntermDonorCalc!G61","v":0},{"$f":"IntermDonorCalc!H61","v":0},{"$f":"IntermDonorCalc!I61","v":0},{"$f":"IntermDonorCalc!J61","v":0},{"$f":"IntermDonorCalc!K61","v":0},{"$f":"IntermDonorCalc!L61","v":0},{"$f":"IntermDonorCalc!M61","v":0},{"$f":"IntermDonorCalc!N61","v":0},{"$f":"IntermDonorCalc!O61","v":0},{"$f":"IntermDonorCalc!P61","v":0},{"$f":"IntermDonorCalc!Q61","v":0},{"$f":"IntermDonorCalc!R61","v":0},{"$f":"IntermDonorCalc!S61","v":0},{"$f":"IntermDonorCalc!T61","v":0},{"$f":"IntermDonorCalc!U61","v":0},{"$f":"IntermDonorCalc!V61","v":0},{"$f":"IntermDonorCalc!W61","v":0}]
["Other governance cost",{"$f":"SUM(D37:N37)","v":0},{"$f":"SUM(O37:Y37)","v":0},{"$f":"IntermDonorCalc!B62","v":0},{"$f":"IntermDonorCalc!C62","v":0},{"$f":"IntermDonorCalc!D62","v":0},{"$f":"IntermDonorCalc!E62","v":0},{"$f":"IntermDonorCalc!F62","v":0},{"$f":"IntermDonorCalc!G62","v":0},{"$f":"IntermDonorCalc!H62","v":0},{"$f":"IntermDonorCalc!I62","v":0},{"$f":"IntermDonorCalc!J62","v":0},{"$f":"IntermDonorCalc!K62","v":0},{"$f":"IntermDonorCalc!L62","v":0},{"$f":"IntermDonorCalc!M62","v":0},{"$f":"IntermDonorCalc!N62","v":0},{"$f":"IntermDonorCalc!O62","v":0},{"$f":"IntermDonorCalc!P62","v":0},{"$f":"IntermDonorCalc!Q62","v":0},{"$f":"IntermDonorCalc!R62","v":0},{"$f":"IntermDonorCalc!S62","v":0},{"$f":"IntermDonorCalc!T62","v":0},{"$f":"IntermDonorCalc!U62","v":0},{"$f":"IntermDonorCalc!V62","v":0},{"$f":"IntermDonorCalc!W62","v":0}]
[]
[null,null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
["Program Management","TOTAL FINANCIAL","TOTAL ECONOMIC",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Personnel",{"$f":"SUM(D41:N41)","v":0},{"$f":"SUM(O41:Y41)","v":0},{"$f":"IntermDonorCalc!B102","v":0},{"$f":"IntermDonorCalc!C102","v":0},{"$f":"IntermDonorCalc!D102","v":0},{"$f":"IntermDonorCalc!E102","v":0},{"$f":"IntermDonorCalc!F102","v":0},{"$f":"IntermDonorCalc!G102","v":0},{"$f":"IntermDonorCalc!H102","v":0},{"$f":"IntermDonorCalc!I102","v":0},{"$f":"IntermDonorCalc!J102","v":0},{"$f":"IntermDonorCalc!K102","v":0},{"$f":"IntermDonorCalc!L102","v":0},{"$f":"IntermDonorCalc!M102","v":0},{"$f":"IntermDonorCalc!N102","v":0},{"$f":"IntermDonorCalc!O102","v":0},{"$f":"IntermDonorCalc!P102","v":0},{"$f":"IntermDonorCalc!Q102","v":0},{"$f":"IntermDonorCalc!R102","v":0},{"$f":"IntermDonorCalc!S102","v":0},{"$f":"IntermDonorCalc!T102","v":0},{"$f":"IntermDonorCalc!U102","v":0},{"$f":"IntermDonorCalc!V102","v":0},{"$f":"IntermDonorCalc!W102","v":0}]
["Communications",{"$f":"SUM(D42:N42)","v":0},{"$f":"SUM(O42:Y42)","v":0},{"$f":"IntermDonorCalc!B103","v":0},{"$f":"IntermDonorCalc!C103","v":0},{"$f":"IntermDonorCalc!D103","v":0},{"$f":"IntermDonorCalc!E103","v":0},{"$f":"IntermDonorCalc!F103","v":0},{"$f":"IntermDonorCalc!G103","v":0},{"$f":"IntermDonorCalc!H103","v":0},{"$f":"IntermDonorCalc!I103","v":0},{"$f":"IntermDonorCalc!J103","v":0},{"$f":"IntermDonorCalc!K103","v":0},{"$f":"IntermDonorCalc!L103","v":0},{"$f":"IntermDonorCalc!M103","v":0},{"$f":"IntermDonorCalc!N103","v":0},{"$f":"IntermDonorCalc!O103","v":0},{"$f":"IntermDonorCalc!P103","v":0},{"$f":"IntermDonorCalc!Q103","v":0},{"$f":"IntermDonorCalc!R103","v":0},{"$f":"IntermDonorCalc!S103","v":0},{"$f":"IntermDonorCalc!T103","v":0},{"$f":"IntermDonorCalc!U103","v":0},{"$f":"IntermDonorCalc!V103","v":0},{"$f":"IntermDonorCalc!W103","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"SUM(D43:N43)","v":0},{"$f":"SUM(O43:Y43)","v":0},{"$f":"IntermDonorCalc!B104","v":0},{"$f":"IntermDonorCalc!C104","v":0},{"$f":"IntermDonorCalc!D104","v":0},{"$f":"IntermDonorCalc!E104","v":0},{"$f":"IntermDonorCalc!F104","v":0},{"$f":"IntermDonorCalc!G104","v":0},{"$f":"IntermDonorCalc!H104","v":0},{"$f":"IntermDonorCalc!I104","v":0},{"$f":"IntermDonorCalc!J104","v":0},{"$f":"IntermDonorCalc!K104","v":0},{"$f":"IntermDonorCalc!L104","v":0},{"$f":"IntermDonorCalc!M104","v":0},{"$f":"IntermDonorCalc!N104","v":0},{"$f":"IntermDonorCalc!O104","v":0},{"$f":"IntermDonorCalc!P104","v":0},{"$f":"IntermDonorCalc!Q104","v":0},{"$f":"IntermDonorCalc!R104","v":0},{"$f":"IntermDonorCalc!S104","v":0},{"$f":"IntermDonorCalc!T104","v":0},{"$f":"IntermDonorCalc!U104","v":0},{"$f":"IntermDonorCalc!V104","v":0},{"$f":"IntermDonorCalc!W104","v":0}]
["Equipment",{"$f":"SUM(D44:N44)","v":0},{"$f":"SUM(O44:Y44)","v":0},{"$f":"IntermDonorCalc!B105","v":0},{"$f":"IntermDonorCalc!C105","v":0},{"$f":"IntermDonorCalc!D105","v":0},{"$f":"IntermDonorCalc!E105","v":0},{"$f":"IntermDonorCalc!F105","v":0},{"$f":"IntermDonorCalc!G105","v":0},{"$f":"IntermDonorCalc!H105","v":0},{"$f":"IntermDonorCalc!I105","v":0},{"$f":"IntermDonorCalc!J105","v":0},{"$f":"IntermDonorCalc!K105","v":0},{"$f":"IntermDonorCalc!L105","v":0},{"$f":"IntermDonorCalc!M105","v":0},{"$f":"IntermDonorCalc!N105","v":0},{"$f":"IntermDonorCalc!O105","v":0},{"$f":"IntermDonorCalc!P105","v":0},{"$f":"IntermDonorCalc!Q105","v":0},{"$f":"IntermDonorCalc!R105","v":0},{"$f":"IntermDonorCalc!S105","v":0},{"$f":"IntermDonorCalc!T105","v":0},{"$f":"IntermDonorCalc!U105","v":0},{"$f":"IntermDonorCalc!V105","v":0},{"$f":"IntermDonorCalc!W105","v":0}]
["Consultants",{"$f":"SUM(D45:N45)","v":0},{"$f":"SUM(O45:Y45)","v":0},{"$f":"IntermDonorCalc!B106","v":0},{"$f":"IntermDonorCalc!C106","v":0},{"$f":"IntermDonorCalc!D106","v":0},{"$f":"IntermDonorCalc!E106","v":0},{"$f":"IntermDonorCalc!F106","v":0},{"$f":"IntermDonorCalc!G106","v":0},{"$f":"IntermDonorCalc!H106","v":0},{"$f":"IntermDonorCalc!I106","v":0},{"$f":"IntermDonorCalc!J106","v":0},{"$f":"IntermDonorCalc!K106","v":0},{"$f":"IntermDonorCalc!L106","v":0},{"$f":"IntermDonorCalc!M106","v":0},{"$f":"IntermDonorCalc!N106","v":0},{"$f":"IntermDonorCalc!O106","v":0},{"$f":"IntermDonorCalc!P106","v":0},{"$f":"IntermDonorCalc!Q106","v":0},{"$f":"IntermDonorCalc!R106","v":0},{"$f":"IntermDonorCalc!S106","v":0},{"$f":"IntermDonorCalc!T106","v":0},{"$f":"IntermDonorCalc!U106","v":0},{"$f":"IntermDonorCalc!V106","v":0},{"$f":"IntermDonorCalc!W106","v":0}]
[]
[null,null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
["Supervision","TOTAL FINANCIAL","TOTAL ECONOMIC",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Supervision workshops & meetings",{"$f":"SUM(D49:N49)","v":0},{"$f":"SUM(O49:Y49)","v":0},{"$f":"IntermDonorCalc!B158","v":0},{"$f":"IntermDonorCalc!C158","v":0},{"$f":"IntermDonorCalc!D158","v":0},{"$f":"IntermDonorCalc!E158","v":0},{"$f":"IntermDonorCalc!F158","v":0},{"$f":"IntermDonorCalc!G158","v":0},{"$f":"IntermDonorCalc!H158","v":0},{"$f":"IntermDonorCalc!I158","v":0},{"$f":"IntermDonorCalc!J158","v":0},{"$f":"IntermDonorCalc!K158","v":0},{"$f":"IntermDonorCalc!L158","v":0},{"$f":"IntermDonorCalc!M158","v":0},{"$f":"IntermDonorCalc!N158","v":0},{"$f":"IntermDonorCalc!O158","v":0},{"$f":"IntermDonorCalc!P158","v":0},{"$f":"IntermDonorCalc!Q158","v":0},{"$f":"IntermDonorCalc!R158","v":0},{"$f":"IntermDonorCalc!S158","v":0},{"$f":"IntermDonorCalc!T158","v":0},{"$f":"IntermDonorCalc!U158","v":0},{"$f":"IntermDonorCalc!V158","v":0},{"$f":"IntermDonorCalc!W158","v":0}]
["Personnel",0,0,{"$f":"IntermDonorCalc!B159","v":0},{"$f":"IntermDonorCalc!C159","v":0},{"$f":"IntermDonorCalc!D159","v":0},{"$f":"IntermDonorCalc!E159","v":0},{"$f":"IntermDonorCalc!F159","v":0},{"$f":"IntermDonorCalc!G159","v":0},{"$f":"IntermDonorCalc!H159","v":0},{"$f":"IntermDonorCalc!I159","v":0},{"$f":"IntermDonorCalc!J159","v":0},{"$f":"IntermDonorCalc!K159","v":0},{"$f":"IntermDonorCalc!L159","v":0},{"$f":"IntermDonorCalc!M159","v":0},{"$f":"IntermDonorCalc!N159","v":0},{"$f":"IntermDonorCalc!O159","v":0},{"$f":"IntermDonorCalc!P159","v":0},{"$f":"IntermDonorCalc!Q159","v":0},{"$f":"IntermDonorCalc!R159","v":0},{"$f":"IntermDonorCalc!S159","v":0},{"$f":"IntermDonorCalc!T159","v":0},{"$f":"IntermDonorCalc!U159","v":0},{"$f":"IntermDonorCalc!V159","v":0},{"$f":"IntermDonorCalc!W159","v":0}]
["Communications",0,0,{"$f":"IntermDonorCalc!B160","v":0},{"$f":"IntermDonorCalc!C160","v":0},{"$f":"IntermDonorCalc!D160","v":0},{"$f":"IntermDonorCalc!E160","v":0},{"$f":"IntermDonorCalc!F160","v":0},{"$f":"IntermDonorCalc!G160","v":0},{"$f":"IntermDonorCalc!H160","v":0},{"$f":"IntermDonorCalc!I160","v":0},{"$f":"IntermDonorCalc!J160","v":0},{"$f":"IntermDonorCalc!K160","v":0},{"$f":"IntermDonorCalc!L160","v":0},{"$f":"IntermDonorCalc!M160","v":0},{"$f":"IntermDonorCalc!N160","v":0},{"$f":"IntermDonorCalc!O160","v":0},{"$f":"IntermDonorCalc!P160","v":0},{"$f":"IntermDonorCalc!Q160","v":0},{"$f":"IntermDonorCalc!R160","v":0},{"$f":"IntermDonorCalc!S160","v":0},{"$f":"IntermDonorCalc!T160","v":0},{"$f":"IntermDonorCalc!U160","v":0},{"$f":"IntermDonorCalc!V160","v":0},{"$f":"IntermDonorCalc!W160","v":0}]
["Supplies, utilities & other recurrent cost",0,0,{"$f":"IntermDonorCalc!B161","v":0},{"$f":"IntermDonorCalc!C161","v":0},{"$f":"IntermDonorCalc!D161","v":0},{"$f":"IntermDonorCalc!E161","v":0},{"$f":"IntermDonorCalc!F161","v":0},{"$f":"IntermDonorCalc!G161","v":0},{"$f":"IntermDonorCalc!H161","v":0},{"$f":"IntermDonorCalc!I161","v":0},{"$f":"IntermDonorCalc!J161","v":0},{"$f":"IntermDonorCalc!K161","v":0},{"$f":"IntermDonorCalc!L161","v":0},{"$f":"IntermDonorCalc!M161","v":0},{"$f":"IntermDonorCalc!N161","v":0},{"$f":"IntermDonorCalc!O161","v":0},{"$f":"IntermDonorCalc!P161","v":0},{"$f":"IntermDonorCalc!Q161","v":0},{"$f":"IntermDonorCalc!R161","v":0},{"$f":"IntermDonorCalc!S161","v":0},{"$f":"IntermDonorCalc!T161","v":0},{"$f":"IntermDonorCalc!U161","v":0},{"$f":"IntermDonorCalc!V161","v":0},{"$f":"IntermDonorCalc!W161","v":0}]
["Equipment",0,0,{"$f":"IntermDonorCalc!B162","v":0},{"$f":"IntermDonorCalc!C162","v":0},{"$f":"IntermDonorCalc!D162","v":0},{"$f":"IntermDonorCalc!E162","v":0},{"$f":"IntermDonorCalc!F162","v":0},{"$f":"IntermDonorCalc!G162","v":0},{"$f":"IntermDonorCalc!H162","v":0},{"$f":"IntermDonorCalc!I162","v":0},{"$f":"IntermDonorCalc!J162","v":0},{"$f":"IntermDonorCalc!K162","v":0},{"$f":"IntermDonorCalc!L162","v":0},{"$f":"IntermDonorCalc!M162","v":0},{"$f":"IntermDonorCalc!N162","v":0},{"$f":"IntermDonorCalc!O162","v":0},{"$f":"IntermDonorCalc!P162","v":0},{"$f":"IntermDonorCalc!Q162","v":0},{"$f":"IntermDonorCalc!R162","v":0},{"$f":"IntermDonorCalc!S162","v":0},{"$f":"IntermDonorCalc!T162","v":0},{"$f":"IntermDonorCalc!U162","v":0},{"$f":"IntermDonorCalc!V162","v":0},{"$f":"IntermDonorCalc!W162","v":0}]
["Consultants",0,0,{"$f":"IntermDonorCalc!B163","v":0},{"$f":"IntermDonorCalc!C163","v":0},{"$f":"IntermDonorCalc!D163","v":0},{"$f":"IntermDonorCalc!E163","v":0},{"$f":"IntermDonorCalc!F163","v":0},{"$f":"IntermDonorCalc!G163","v":0},{"$f":"IntermDonorCalc!H163","v":0},{"$f":"IntermDonorCalc!I163","v":0},{"$f":"IntermDonorCalc!J163","v":0},{"$f":"IntermDonorCalc!K163","v":0},{"$f":"IntermDonorCalc!L163","v":0},{"$f":"IntermDonorCalc!M163","v":0},{"$f":"IntermDonorCalc!N163","v":0},{"$f":"IntermDonorCalc!O163","v":0},{"$f":"IntermDonorCalc!P163","v":0},{"$f":"IntermDonorCalc!Q163","v":0},{"$f":"IntermDonorCalc!R163","v":0},{"$f":"IntermDonorCalc!S163","v":0},{"$f":"IntermDonorCalc!T163","v":0},{"$f":"IntermDonorCalc!U163","v":0},{"$f":"IntermDonorCalc!V163","v":0},{"$f":"IntermDonorCalc!W163","v":0}]
[]
[null,null,null,"Financial",null,null,null,null,null,null,null,null,null,null,"Economic"]
["VA delivery & analysis","TOTAL FINANCIAL","TOTAL ECONOMIC",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined",{"$f":"Background!$C$32","v":""},{"$f":"Background!$C$33","v":""},{"$f":"Background!$C$34","v":""},{"$f":"Background!$C$35","v":""},{"$f":"Background!$C$36","v":""},{"$f":"Background!$C$37","v":""},{"$f":"Background!$C$38","v":""},{"$f":"Background!$C$39","v":""},{"$f":"Background!$C$40","v":""},{"$f":"Background!$C$41","v":""},"Source not defined"]
["Refresher training & workshops",{"$f":"SUM(D58:N58)","v":0},{"$f":"SUM(O58:Y58)","v":0},{"$f":"IntermDonorCalc!B223","v":0},{"$f":"IntermDonorCalc!C223","v":0},{"$f":"IntermDonorCalc!D223","v":0},{"$f":"IntermDonorCalc!E223","v":0},{"$f":"IntermDonorCalc!F223","v":0},{"$f":"IntermDonorCalc!G223","v":0},{"$f":"IntermDonorCalc!H223","v":0},{"$f":"IntermDonorCalc!I223","v":0},{"$f":"IntermDonorCalc!J223","v":0},{"$f":"IntermDonorCalc!K223","v":0},{"$f":"IntermDonorCalc!L223","v":0},{"$f":"IntermDonorCalc!M223","v":0},{"$f":"IntermDonorCalc!N223","v":0},{"$f":"IntermDonorCalc!O223","v":0},{"$f":"IntermDonorCalc!P223","v":0},{"$f":"IntermDonorCalc!Q223","v":0},{"$f":"IntermDonorCalc!R223","v":0},{"$f":"IntermDonorCalc!S223","v":0},{"$f":"IntermDonorCalc!T223","v":0},{"$f":"IntermDonorCalc!U223","v":0},{"$f":"IntermDonorCalc!V223","v":0},{"$f":"IntermDonorCalc!W223","v":0}]
["Personnel",{"$f":"SUM(D59:N59)","v":0},{"$f":"SUM(O59:Y59)","v":0},{"$f":"IntermDonorCalc!B224","v":0},{"$f":"IntermDonorCalc!C224","v":0},{"$f":"IntermDonorCalc!D224","v":0},{"$f":"IntermDonorCalc!E224","v":0},{"$f":"IntermDonorCalc!F224","v":0},{"$f":"IntermDonorCalc!G224","v":0},{"$f":"IntermDonorCalc!H224","v":0},{"$f":"IntermDonorCalc!I224","v":0},{"$f":"IntermDonorCalc!J224","v":0},{"$f":"IntermDonorCalc!K224","v":0},{"$f":"IntermDonorCalc!L224","v":0},{"$f":"IntermDonorCalc!M224","v":0},{"$f":"IntermDonorCalc!N224","v":0},{"$f":"IntermDonorCalc!O224","v":0},{"$f":"IntermDonorCalc!P224","v":0},{"$f":"IntermDonorCalc!Q224","v":0},{"$f":"IntermDonorCalc!R224","v":0},{"$f":"IntermDonorCalc!S224","v":0},{"$f":"IntermDonorCalc!T224","v":0},{"$f":"IntermDonorCalc!U224","v":0},{"$f":"IntermDonorCalc!V224","v":0},{"$f":"IntermDonorCalc!W224","v":0}]
["Communications",0,0,{"$f":"IntermDonorCalc!B225","v":0},{"$f":"IntermDonorCalc!C225","v":0},{"$f":"IntermDonorCalc!D225","v":0},{"$f":"IntermDonorCalc!E225","v":0},{"$f":"IntermDonorCalc!F225","v":0},{"$f":"IntermDonorCalc!G225","v":0},{"$f":"IntermDonorCalc!H225","v":0},{"$f":"IntermDonorCalc!I225","v":0},{"$f":"IntermDonorCalc!J225","v":0},{"$f":"IntermDonorCalc!K225","v":0},{"$f":"IntermDonorCalc!L225","v":0},{"$f":"IntermDonorCalc!M225","v":0},{"$f":"IntermDonorCalc!N225","v":0},{"$f":"IntermDonorCalc!O225","v":0},{"$f":"IntermDonorCalc!P225","v":0},{"$f":"IntermDonorCalc!Q225","v":0},{"$f":"IntermDonorCalc!R225","v":0},{"$f":"IntermDonorCalc!S225","v":0},{"$f":"IntermDonorCalc!T225","v":0},{"$f":"IntermDonorCalc!U225","v":0},{"$f":"IntermDonorCalc!V225","v":0},{"$f":"IntermDonorCalc!W225","v":0}]
["Maintenance",0,0,{"$f":"IntermDonorCalc!B226","v":0},{"$f":"IntermDonorCalc!C226","v":0},{"$f":"IntermDonorCalc!D226","v":0},{"$f":"IntermDonorCalc!E226","v":0},{"$f":"IntermDonorCalc!F226","v":0},{"$f":"IntermDonorCalc!G226","v":0},{"$f":"IntermDonorCalc!H226","v":0},{"$f":"IntermDonorCalc!I226","v":0},{"$f":"IntermDonorCalc!J226","v":0},{"$f":"IntermDonorCalc!K226","v":0},{"$f":"IntermDonorCalc!L226","v":0},{"$f":"IntermDonorCalc!M226","v":0},{"$f":"IntermDonorCalc!N226","v":0},{"$f":"IntermDonorCalc!O226","v":0},{"$f":"IntermDonorCalc!P226","v":0},{"$f":"IntermDonorCalc!Q226","v":0},{"$f":"IntermDonorCalc!R226","v":0},{"$f":"IntermDonorCalc!S226","v":0},{"$f":"IntermDonorCalc!T226","v":0},{"$f":"IntermDonorCalc!U226","v":0},{"$f":"IntermDonorCalc!V226","v":0},{"$f":"IntermDonorCalc!W226","v":0}]
["Supplies, utilities & other recurrent cost",0,0,{"$f":"IntermDonorCalc!B227","v":0},{"$f":"IntermDonorCalc!C227","v":0},{"$f":"IntermDonorCalc!D227","v":0},{"$f":"IntermDonorCalc!E227","v":0},{"$f":"IntermDonorCalc!F227","v":0},{"$f":"IntermDonorCalc!G227","v":0},{"$f":"IntermDonorCalc!H227","v":0},{"$f":"IntermDonorCalc!I227","v":0},{"$f":"IntermDonorCalc!J227","v":0},{"$f":"IntermDonorCalc!K227","v":0},{"$f":"IntermDonorCalc!L227","v":0},{"$f":"IntermDonorCalc!M227","v":0},{"$f":"IntermDonorCalc!N227","v":0},{"$f":"IntermDonorCalc!O227","v":0},{"$f":"IntermDonorCalc!P227","v":0},{"$f":"IntermDonorCalc!Q227","v":0},{"$f":"IntermDonorCalc!R227","v":0},{"$f":"IntermDonorCalc!S227","v":0},{"$f":"IntermDonorCalc!T227","v":0},{"$f":"IntermDonorCalc!U227","v":0},{"$f":"IntermDonorCalc!V227","v":0},{"$f":"IntermDonorCalc!W227","v":0}]
["Buildings",0,0,{"$f":"IntermDonorCalc!B228","v":0},{"$f":"IntermDonorCalc!C228","v":0},{"$f":"IntermDonorCalc!D228","v":0},{"$f":"IntermDonorCalc!E228","v":0},{"$f":"IntermDonorCalc!F228","v":0},{"$f":"IntermDonorCalc!G228","v":0},{"$f":"IntermDonorCalc!H228","v":0},{"$f":"IntermDonorCalc!I228","v":0},{"$f":"IntermDonorCalc!J228","v":0},{"$f":"IntermDonorCalc!K228","v":0},{"$f":"IntermDonorCalc!L228","v":0},{"$f":"IntermDonorCalc!M228","v":0},{"$f":"IntermDonorCalc!N228","v":0},{"$f":"IntermDonorCalc!O228","v":0},{"$f":"IntermDonorCalc!P228","v":0},{"$f":"IntermDonorCalc!Q228","v":0},{"$f":"IntermDonorCalc!R228","v":0},{"$f":"IntermDonorCalc!S228","v":0},{"$f":"IntermDonorCalc!T228","v":0},{"$f":"IntermDonorCalc!U228","v":0},{"$f":"IntermDonorCalc!V228","v":0},{"$f":"IntermDonorCalc!W228","v":0}]
["Equipment",0,0,{"$f":"IntermDonorCalc!B229","v":0},{"$f":"IntermDonorCalc!C229","v":0},{"$f":"IntermDonorCalc!D229","v":0},{"$f":"IntermDonorCalc!E229","v":0},{"$f":"IntermDonorCalc!F229","v":0},{"$f":"IntermDonorCalc!G229","v":0},{"$f":"IntermDonorCalc!H229","v":0},{"$f":"IntermDonorCalc!I229","v":0},{"$f":"IntermDonorCalc!J229","v":0},{"$f":"IntermDonorCalc!K229","v":0},{"$f":"IntermDonorCalc!L229","v":0},{"$f":"IntermDonorCalc!M229","v":0},{"$f":"IntermDonorCalc!N229","v":0},{"$f":"IntermDonorCalc!O229","v":0},{"$f":"IntermDonorCalc!P229","v":0},{"$f":"IntermDonorCalc!Q229","v":0},{"$f":"IntermDonorCalc!R229","v":0},{"$f":"IntermDonorCalc!S229","v":0},{"$f":"IntermDonorCalc!T229","v":0},{"$f":"IntermDonorCalc!U229","v":0},{"$f":"IntermDonorCalc!V229","v":0},{"$f":"IntermDonorCalc!W229","v":0}]
["Vehicles",0,0,{"$f":"IntermDonorCalc!B230","v":0},{"$f":"IntermDonorCalc!C230","v":0},{"$f":"IntermDonorCalc!D230","v":0},{"$f":"IntermDonorCalc!E230","v":0},{"$f":"IntermDonorCalc!F230","v":0},{"$f":"IntermDonorCalc!G230","v":0},{"$f":"IntermDonorCalc!H230","v":0},{"$f":"IntermDonorCalc!I230","v":0},{"$f":"IntermDonorCalc!J230","v":0},{"$f":"IntermDonorCalc!K230","v":0},{"$f":"IntermDonorCalc!L230","v":0},{"$f":"IntermDonorCalc!M230","v":0},{"$f":"IntermDonorCalc!N230","v":0},{"$f":"IntermDonorCalc!O230","v":0},{"$f":"IntermDonorCalc!P230","v":0},{"$f":"IntermDonorCalc!Q230","v":0},{"$f":"IntermDonorCalc!R230","v":0},{"$f":"IntermDonorCalc!S230","v":0},{"$f":"IntermDonorCalc!T230","v":0},{"$f":"IntermDonorCalc!U230","v":0},{"$f":"IntermDonorCalc!V230","v":0},{"$f":"IntermDonorCalc!W230","v":0}]
["Consultants",0,0,{"$f":"IntermDonorCalc!B231","v":0},{"$f":"IntermDonorCalc!C231","v":0},{"$f":"IntermDonorCalc!D231","v":0},{"$f":"IntermDonorCalc!E231","v":0},{"$f":"IntermDonorCalc!F231","v":0},{"$f":"IntermDonorCalc!G231","v":0},{"$f":"IntermDonorCalc!H231","v":0},{"$f":"IntermDonorCalc!I231","v":0},{"$f":"IntermDonorCalc!J231","v":0},{"$f":"IntermDonorCalc!K231","v":0},{"$f":"IntermDonorCalc!L231","v":0},{"$f":"IntermDonorCalc!M231","v":0},{"$f":"IntermDonorCalc!N231","v":0},{"$f":"IntermDonorCalc!O231","v":0},{"$f":"IntermDonorCalc!P231","v":0},{"$f":"IntermDonorCalc!Q231","v":0},{"$f":"IntermDonorCalc!R231","v":0},{"$f":"IntermDonorCalc!S231","v":0},{"$f":"IntermDonorCalc!T231","v":0},{"$f":"IntermDonorCalc!U231","v":0},{"$f":"IntermDonorCalc!V231","v":0},{"$f":"IntermDonorCalc!W231","v":0}]

{"sheet":"Res_PerAdminLevel","index":44,"n_rows":136,"n_cols":16,"rows_kept":136,"cut":false,"hidden":false,"merged":[]}
[]
["SUMMARY","TOTAL FINANCIAL","TOTAL ECONOMIC",null,null,null,{"$f":"\"TOTAL FINANCIAL per \"&AdminLevel5","v":"TOTAL FINANCIAL per "},{"$f":"\"TOTAL ECONOMIC per \"&AdminLevel5","v":"TOTAL ECONOMIC per "},{"$f":"\"NUMBER OF \"&AdminLevel5&\" in the costing\"","v":"NUMBER OF  in the costing"},"TOTAL FINANCIAL FOR COSTING","TOTAL ECONOMIC FOR COSTING",null,null,null,"TOTAL FINANCIAL","TOTAL ECONOMIC"]
["Start Up activities",{"$f":"Startup!C10","v":0},{"$f":"Startup!D10","v":0},null,null,null,{"$f":"SUM(G12:G16)","v":0},{"$f":"SUM(H12:H16)","v":0},{"$f":"NumberAdminLev5","v":0},{"$f":"G3*$I3","v":0},{"$f":"H3*$I3","v":0},null,null,{"$f":"AdminLevel1","v":"National"},{"$f":"SUM(B12,B19,B26,B33,B41,B49)","v":0},{"$f":"SUM(C12,C19,C26,C33,C41,C49)","v":0}]
["Governance activities",{"$f":"Governance!C9","v":0},{"$f":"Governance!D9","v":0},null,null,null,{"$f":"SUM(G19:G23)","v":0},{"$f":"SUM(H19:H23)","v":0},0,{"$f":"G4*$I4","v":0},0,null,null,{"$f":"AdminLevel2","v":0},{"$f":"SUM(B13,B20,B27,B34,B42,B50)","v":0},0]
["Refreserh training, workshops & meetings",{"$f":"SUM(L_1110:L_2229!$B$10)","v":0},{"$f":"SUM(L_1110:L_2229!$C$10)","v":0},null,null,null,{"$f":"SUM(G26:G30)","v":0},{"$f":"SUM(H26:H30)","v":0},0,0,0,null,null,{"$f":"AdminLevel3","v":0},0,0]
["Program Management",{"$f":"ProgramManag!B13","v":0},{"$f":"ProgramManag!C13","v":0},null,null,null,{"$f":"SUM(G33:G37)","v":0},{"$f":"SUM(H33:H37)","v":0},0,0,0,null,null,{"$f":"AdminLevel4","v":0},0,0]
["Supervision",{"$f":"Supervision!B14","v":0},{"$f":"Supervision!C14","v":0},null,null,null,{"$f":"SUM(G41:G45)","v":0},{"$f":"SUM(H41:H45)","v":0},0,0,0,null,null,{"$f":"AdminLevel5","v":0},0,0]
["VA delivery & Analysis",{"$f":"B53","v":0},{"$f":"C53","v":0},null,null,null,{"$f":"SUM(G49:G53)","v":0},{"$f":"SUM(H49:H53)","v":0},0,0,0,null,null,"TOTAL",{"$f":"SUM(O3:O7)","v":0},{"$f":"SUM(P3:P7)","v":0}]
[null,{"$f":"SUM(B3:B8)","v":0},{"$f":"SUM(C3:C8)","v":0},null,null,null,{"$f":"SUM(G3:G8)","v":0},{"$f":"SUM(H3:H8)","v":0},null,{"$f":"SUM(J3:J8)","v":0},{"$f":"SUM(K3:K8)","v":0}]
[]
["StartUp","TOTAL FINANCIAL","TOTAL ECONOMIC","Number of units",{"$f":"AdminLevel5&\" per unit\"","v":" per unit"},"Included in costing","TOTAL FINANCIAL per Municipality","TOTAL ECONOMIC per Municipality"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUM(IntermDonorCalc!B36:L36)+SUM(IntermDonorCalc!B44:L44)+SUM(IntermDonorCalc!B52:L52)","v":0},{"$f":"SUM(IntermDonorCalc!M36:W36)+SUM(IntermDonorCalc!M44:W44)+SUM(IntermDonorCalc!M52:W52)","v":0},{"$f":"Background!$C$25","v":1},{"$f":"IF($D$16=0,0,$D$16/D12)","v":0},1,{"$f":"IF(OR(E12=0,F12=0),0,B12/(E12*F12))","v":0},{"$f":"IF(OR(E12=0,F12=0),0,C12/(E12*F12))","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUM(IntermDonorCalc!B37:L37)+SUM(IntermDonorCalc!B45:L45)+SUM(IntermDonorCalc!B53:L53)","v":0},{"$f":"SUM(IntermDonorCalc!M37:W37)+SUM(IntermDonorCalc!M45:W45)+SUM(IntermDonorCalc!M53:W53)","v":0},{"$f":"Background!$C$26","v":0},{"$f":"IF($D$16=0,0,$D$16/D13)","v":0},{"$f":"NumberAdminLev2","v":0},{"$f":"IF(OR(E13=0,F13=0),0,B13/(E13*F13))","v":0},{"$f":"IF(OR(E13=0,F13=0),0,C13/(E13*F13))","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUM(IntermDonorCalc!B38:L38)+SUM(IntermDonorCalc!B46:L46)+SUM(IntermDonorCalc!B54:L54)","v":0},{"$f":"SUM(IntermDonorCalc!M38:W38)+SUM(IntermDonorCalc!M46:W46)+SUM(IntermDonorCalc!M54:W54)","v":0},{"$f":"Background!$C$27","v":0},{"$f":"IF($D$16=0,0,$D$16/D14)","v":0},{"$f":"NumberAdminLev3","v":0},{"$f":"IF(OR(E14=0,F14=0),0,B14/(E14*F14))","v":0},{"$f":"IF(OR(E14=0,F14=0),0,C14/(E14*F14))","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUM(IntermDonorCalc!B39:L39)+SUM(IntermDonorCalc!B47:L47)+SUM(IntermDonorCalc!B55:L55)","v":0},{"$f":"SUM(IntermDonorCalc!M39:W39)+SUM(IntermDonorCalc!M47:W47)+SUM(IntermDonorCalc!M55:W55)","v":0},{"$f":"Background!$C$28","v":0},{"$f":"IF($D$16=0,0,$D$16/D15)","v":0},{"$f":"NumberAdminLev4","v":0},{"$f":"IF(OR(E15=0,F15=0),0,B15/(E15*F15))","v":0},{"$f":"IF(OR(E15=0,F15=0),0,C15/(E15*F15))","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUM(IntermDonorCalc!B40:L40)+SUM(IntermDonorCalc!B48:L48)+SUM(IntermDonorCalc!B56:L56)","v":0},{"$f":"SUM(IntermDonorCalc!M40:W40)+SUM(IntermDonorCalc!M48:W48)+SUM(IntermDonorCalc!M56:W56)","v":0},{"$f":"Background!$C$29","v":0},{"$f":"IF($D$16=0,0,$D$16/D16)","v":0},{"$f":"NumberAdminLev5","v":0},{"$f":"IF(OR(E16=0,F16=0),0,B16/(E16*F16))","v":0},{"$f":"IF(OR(E16=0,F16=0),0,C16/(E16*F16))","v":0}]
[]
["Governance","TOTAL FINANCIAL","TOTAL ECONOMIC","Number of units",{"$f":"AdminLevel5&\" per unit\"","v":" per unit"},null,"TOTAL FINANCIAL per Municipality","TOTAL ECONOMIC per Municipality"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUM(IntermDonorCalc!B73:L73)+SUM(IntermDonorCalc!B81:L81)","v":0},{"$f":"SUM(IntermDonorCalc!M73:W73)+SUM(IntermDonorCalc!M81:W81)","v":0},{"$f":"Background!$C$25","v":1},{"$f":"IF($D$23=0,0,$D$23/D19)","v":0},1,{"$f":"IF(OR(E19=0,F19=0),0,B19/(E19*F19))","v":0},{"$f":"IF(OR(E19=0,F19=0),0,C19/(E19*F19))","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUM(IntermDonorCalc!B74:L74)+SUM(IntermDonorCalc!B82:L82)","v":0},{"$f":"SUM(IntermDonorCalc!M74:W74)+SUM(IntermDonorCalc!M82:W82)","v":0},{"$f":"Background!$C$26","v":0},{"$f":"IF($D$23=0,0,$D$23/D20)","v":0},{"$f":"NumberAdminLev2","v":0},{"$f":"IF(OR(E20=0,F20=0),0,B20/(E20*F20))","v":0},{"$f":"IF(OR(E20=0,F20=0),0,C20/(E20*F20))","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUM(IntermDonorCalc!B75:L75)+SUM(IntermDonorCalc!B83:L83)","v":0},{"$f":"SUM(IntermDonorCalc!M75:W75)+SUM(IntermDonorCalc!M83:W83)","v":0},{"$f":"Background!$C$27","v":0},{"$f":"IF($D$23=0,0,$D$23/D21)","v":0},{"$f":"NumberAdminLev3","v":0},{"$f":"IF(OR(E21=0,F21=0),0,B21/(E21*F21))","v":0},{"$f":"IF(OR(E21=0,F21=0),0,C21/(E21*F21))","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUM(IntermDonorCalc!B76:L76)+SUM(IntermDonorCalc!B84:L84)","v":0},{"$f":"SUM(IntermDonorCalc!M76:W76)+SUM(IntermDonorCalc!M84:W84)","v":0},{"$f":"Background!$C$28","v":0},{"$f":"IF($D$23=0,0,$D$23/D22)","v":0},{"$f":"NumberAdminLev4","v":0},{"$f":"IF(OR(E22=0,F22=0),0,B22/(E22*F22))","v":0},{"$f":"IF(OR(E22=0,F22=0),0,C22/(E22*F22))","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUM(IntermDonorCalc!B77:L77)+SUM(IntermDonorCalc!B85:L85)","v":0},{"$f":"SUM(IntermDonorCalc!M77:W77)+SUM(IntermDonorCalc!M85:W85)","v":0},{"$f":"Background!$C$29","v":0},{"$f":"IF($D$23=0,0,$D$23/D23)","v":0},{"$f":"NumberAdminLev5","v":0},{"$f":"IF(OR(E23=0,F23=0),0,B23/(E23*F23))","v":0},{"$f":"IF(OR(E23=0,F23=0),0,C23/(E23*F23))","v":0}]
[]
["Refresher Training","TOTAL FINANCIAL","TOTAL ECONOMIC","Number of units",{"$f":"AdminLevel5&\" per unit\"","v":" per unit"},null,"TOTAL FINANCIAL per Municipality","TOTAL ECONOMIC per Municipality"]
[{"$f":"AdminLevel1","v":"National"},null,null,{"$f":"Background!$C$25","v":1},{"$f":"IF($D$30=0,0,$D$30/D26)","v":0},1,{"$f":"IF(OR(E26=0,F26=0),0,B26/(E26*F26))","v":0},{"$f":"IF(OR(E26=0,F26=0),0,C26/(E26*F26))","v":0}]
[{"$f":"AdminLevel2","v":0},null,null,{"$f":"Background!$C$26","v":0},{"$f":"IF($D$30=0,0,$D$30/D27)","v":0},{"$f":"NumberAdminLev2","v":0},{"$f":"IF(OR(E27=0,F27=0),0,B27/(E27*F27))","v":0},{"$f":"IF(OR(E27=0,F27=0),0,C27/(E27*F27))","v":0}]
[{"$f":"AdminLevel3","v":0},null,null,{"$f":"Background!$C$27","v":0},{"$f":"IF($D$30=0,0,$D$30/D28)","v":0},{"$f":"NumberAdminLev3","v":0},{"$f":"IF(OR(E28=0,F28=0),0,B28/(E28*F28))","v":0},{"$f":"IF(OR(E28=0,F28=0),0,C28/(E28*F28))","v":0}]
[{"$f":"AdminLevel4","v":0},null,null,{"$f":"Background!$C$28","v":0},{"$f":"IF($D$30=0,0,$D$30/D29)","v":0},{"$f":"NumberAdminLev4","v":0},{"$f":"IF(OR(E29=0,F29=0),0,B29/(E29*F29))","v":0},{"$f":"IF(OR(E29=0,F29=0),0,C29/(E29*F29))","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUM(L_1110!$B$10)","v":0},{"$f":"SUM(L_1110!$C$10)","v":0},{"$f":"Background!$C$29","v":0},{"$f":"IF($D$30=0,0,$D$30/D30)","v":0},{"$f":"NumberAdminLev5","v":0},{"$f":"IF(OR(E30=0,F30=0),0,B30/(E30*F30))","v":0},{"$f":"IF(OR(E30=0,F30=0),0,C30/(E30*F30))","v":0}]
[]
["Program Management","TOTAL FINANCIAL","TOTAL ECONOMIC","Number of units",{"$f":"AdminLevel5&\" per unit\"","v":" per unit"},null,"TOTAL FINANCIAL per Municipality","TOTAL ECONOMIC per Municipality"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUM(IntermDonorCalc!B117:L117,IntermDonorCalc!B125:L125,IntermDonorCalc!B133:L133,IntermDonorCalc!B141:L141,IntermDonorCalc!B149:L149)","v":0},{"$f":"SUM(IntermDonorCalc!M117:W117,IntermDonorCalc!M125:W125,IntermDonorCalc!M133:W133,IntermDonorCalc!M141:W141,IntermDonorCalc!M149:W149)","v":0},{"$f":"Background!$C$25","v":1},{"$f":"IF($D$37=0,0,$D$37/D33)","v":0},1,{"$f":"IF(OR(E33=0,F33=0),0,B33/(E33*F33))","v":0},{"$f":"IF(OR(E33=0,F33=0),0,C33/(E33*F33))","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUM(IntermDonorCalc!B118:L118,IntermDonorCalc!B126:L126,IntermDonorCalc!B134:L134,IntermDonorCalc!B142:L142,IntermDonorCalc!B150:L150)","v":0},{"$f":"SUM(IntermDonorCalc!M118:W118,IntermDonorCalc!M126:W126,IntermDonorCalc!M134:W134,IntermDonorCalc!M142:W142,IntermDonorCalc!M150:W150)","v":0},{"$f":"Background!$C$26","v":0},{"$f":"IF($D$37=0,0,$D$37/D34)","v":0},{"$f":"NumberAdminLev2","v":0},{"$f":"IF(OR(E34=0,F34=0),0,B34/(E34*F34))","v":0},{"$f":"IF(OR(E34=0,F34=0),0,C34/(E34*F34))","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUM(IntermDonorCalc!B119:L119,IntermDonorCalc!B127:L127,IntermDonorCalc!B135:L135,IntermDonorCalc!B143:L143,IntermDonorCalc!B151:L151)","v":0},{"$f":"SUM(IntermDonorCalc!M119:W119,IntermDonorCalc!M127:W127,IntermDonorCalc!M135:W135,IntermDonorCalc!M143:W143,IntermDonorCalc!M151:W151)","v":0},{"$f":"Background!$C$27","v":0},{"$f":"IF($D$37=0,0,$D$37/D35)","v":0},{"$f":"NumberAdminLev3","v":0},{"$f":"IF(OR(E35=0,F35=0),0,B35/(E35*F35))","v":0},{"$f":"IF(OR(E35=0,F35=0),0,C35/(E35*F35))","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUM(IntermDonorCalc!B120:L120,IntermDonorCalc!B128:L128,IntermDonorCalc!B136:L136,IntermDonorCalc!B144:L144,IntermDonorCalc!B152:L152)","v":0},{"$f":"SUM(IntermDonorCalc!M120:W120,IntermDonorCalc!M128:W128,IntermDonorCalc!M136:W136,IntermDonorCalc!M144:W144,IntermDonorCalc!M152:W152)","v":0},{"$f":"Background!$C$28","v":0},{"$f":"IF($D$37=0,0,$D$37/D36)","v":0},{"$f":"NumberAdminLev4","v":0},{"$f":"IF(OR(E36=0,F36=0),0,B36/(E36*F36))","v":0},{"$f":"IF(OR(E36=0,F36=0),0,C36/(E36*F36))","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUM(IntermDonorCalc!B121:L121,IntermDonorCalc!B129:L129,IntermDonorCalc!B137:L137,IntermDonorCalc!B145:L145,IntermDonorCalc!B153:L153)","v":0},{"$f":"SUM(IntermDonorCalc!M121:W121,IntermDonorCalc!M129:W129,IntermDonorCalc!M137:W137,IntermDonorCalc!M145:W145,IntermDonorCalc!M153:W153)","v":0},{"$f":"Background!$C$29","v":0},{"$f":"IF($D$37=0,0,$D$37/D37)","v":0},{"$f":"NumberAdminLev5","v":0},{"$f":"IF(OR(E37=0,F37=0),0,B37/(E37*F37))","v":0},{"$f":"IF(OR(E37=0,F37=0),0,C37/(E37*F37))","v":0}]
[]
[]
["Supervision","TOTAL FINANCIAL","TOTAL ECONOMIC","Number of units",{"$f":"AdminLevel5&\" per unit\"","v":" per unit"},null,"TOTAL FINANCIAL per Municipality","TOTAL ECONOMIC per Municipality"]
[{"$f":"AdminLevel1","v":"National"},{"$f":"SUM(IntermDonorCalc!B174:L174,IntermDonorCalc!B182:L182,IntermDonorCalc!B190:L190,IntermDonorCalc!B198:L198,IntermDonorCalc!B206:L206,IntermDonorCalc!B214:L214)","v":0},{"$f":"SUM(IntermDonorCalc!M174:W174,IntermDonorCalc!M182:W182,IntermDonorCalc!M190:W190,IntermDonorCalc!M198:W198,IntermDonorCalc!M206:W206,IntermDonorCalc!M214:W214)","v":0},{"$f":"Background!$C$25","v":1},{"$f":"IF($D$45=0,0,$D$45/D41)","v":0},1,{"$f":"IF(OR(E41=0,F41=0),0,B41/(E41*F41))","v":0},{"$f":"IF(OR(E41=0,F41=0),0,C41/(E41*F41))","v":0}]
[{"$f":"AdminLevel2","v":0},{"$f":"SUM(IntermDonorCalc!B175:L175,IntermDonorCalc!B183:L183,IntermDonorCalc!B191:L191,IntermDonorCalc!B199:L199,IntermDonorCalc!B207:L207,IntermDonorCalc!B215:L215)","v":0},{"$f":"SUM(IntermDonorCalc!M175:W175,IntermDonorCalc!M183:W183,IntermDonorCalc!M191:W191,IntermDonorCalc!M199:W199,IntermDonorCalc!M207:W207,IntermDonorCalc!M215:W215)","v":0},{"$f":"Background!$C$26","v":0},{"$f":"IF($D$45=0,0,$D$45/D42)","v":0},{"$f":"NumberAdminLev2","v":0},{"$f":"IF(OR(E42=0,F42=0),0,B42/(E42*F42))","v":0},{"$f":"IF(OR(E42=0,F42=0),0,C42/(E42*F42))","v":0}]
[{"$f":"AdminLevel3","v":0},{"$f":"SUM(IntermDonorCalc!B176:L176,IntermDonorCalc!B184:L184,IntermDonorCalc!B192:L192,IntermDonorCalc!B200:L200,IntermDonorCalc!B208:L208,IntermDonorCalc!B216:L216)","v":0},{"$f":"SUM(IntermDonorCalc!M176:W176,IntermDonorCalc!M184:W184,IntermDonorCalc!M192:W192,IntermDonorCalc!M200:W200,IntermDonorCalc!M208:W208,IntermDonorCalc!M216:W216)","v":0},{"$f":"Background!$C$27","v":0},{"$f":"IF($D$45=0,0,$D$45/D43)","v":0},{"$f":"NumberAdminLev3","v":0},{"$f":"IF(OR(E43=0,F43=0),0,B43/(E43*F43))","v":0},{"$f":"IF(OR(E43=0,F43=0),0,C43/(E43*F43))","v":0}]
[{"$f":"AdminLevel4","v":0},{"$f":"SUM(IntermDonorCalc!B177:L177,IntermDonorCalc!B185:L185,IntermDonorCalc!B193:L193,IntermDonorCalc!B201:L201,IntermDonorCalc!B209:L209,IntermDonorCalc!B217:L217)","v":0},{"$f":"SUM(IntermDonorCalc!M177:W177,IntermDonorCalc!M185:W185,IntermDonorCalc!M193:W193,IntermDonorCalc!M201:W201,IntermDonorCalc!M209:W209,IntermDonorCalc!M217:W217)","v":0},{"$f":"Background!$C$28","v":0},{"$f":"IF($D$45=0,0,$D$45/D44)","v":0},{"$f":"NumberAdminLev4","v":0},{"$f":"IF(OR(E44=0,F44=0),0,B44/(E44*F44))","v":0},{"$f":"IF(OR(E44=0,F44=0),0,C44/(E44*F44))","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUM(IntermDonorCalc!B178:L178,IntermDonorCalc!B186:L186,IntermDonorCalc!B194:L194,IntermDonorCalc!B202:L202,IntermDonorCalc!B210:L210,IntermDonorCalc!B218:L218)","v":0},{"$f":"SUM(IntermDonorCalc!M178:W178,IntermDonorCalc!M186:W186,IntermDonorCalc!M194:W194,IntermDonorCalc!M202:W202,IntermDonorCalc!M210:W210,IntermDonorCalc!M218:W218)","v":0},{"$f":"Background!$C$29","v":0},{"$f":"IF($D$45=0,0,$D$45/D45)","v":0},{"$f":"NumberAdminLev5","v":0},{"$f":"IF(OR(E45=0,F45=0),0,B45/(E45*F45))","v":0},{"$f":"IF(OR(E45=0,F45=0),0,C45/(E45*F45))","v":0}]
[]
[]
["VA delivery & analysis","TOTAL FINANCIAL","TOTAL ECONOMIC","Number of units",{"$f":"AdminLevel5&\" per unit\"","v":" per unit"},null,"TOTAL FINANCIAL per Municipality","TOTAL ECONOMIC per Municipality"]
[{"$f":"AdminLevel1","v":"National"},null,null,{"$f":"Background!$C$25","v":1},{"$f":"IF($D$53=0,0,$D$53/D49)","v":0},1,{"$f":"IF(OR(E49=0,F49=0),0,B49/(E49*F49))","v":0},{"$f":"IF(OR(E49=0,F49=0),0,C49/(E49*F49))","v":0}]
[{"$f":"AdminLevel2","v":0},null,null,{"$f":"Background!$C$26","v":0},{"$f":"IF($D$53=0,0,$D$53/D50)","v":0},{"$f":"NumberAdminLev2","v":0},{"$f":"IF(OR(E50=0,F50=0),0,B50/(E50*F50))","v":0},{"$f":"IF(OR(E50=0,F50=0),0,C50/(E50*F50))","v":0}]
[{"$f":"AdminLevel3","v":0},null,null,{"$f":"Background!$C$27","v":0},{"$f":"IF($D$53=0,0,$D$53/D51)","v":0},{"$f":"NumberAdminLev3","v":0},{"$f":"IF(OR(E51=0,F51=0),0,B51/(E51*F51))","v":0},{"$f":"IF(OR(E51=0,F51=0),0,C51/(E51*F51))","v":0}]
[{"$f":"AdminLevel4","v":0},null,null,{"$f":"Background!$C$28","v":0},{"$f":"IF($D$53=0,0,$D$53/D52)","v":0},{"$f":"NumberAdminLev4","v":0},{"$f":"IF(OR(E52=0,F52=0),0,B52/(E52*F52))","v":0},{"$f":"IF(OR(E52=0,F52=0),0,C52/(E52*F52))","v":0}]
[{"$f":"AdminLevel5","v":0},{"$f":"SUM(L_1110:L_2229!$B$19)-$B$30","v":0},{"$f":"SUM(L_1110:L_2229!$C$19)-$C$30","v":0},{"$f":"Background!$C$29","v":0},{"$f":"IF($D$53=0,0,$D$53/D53)","v":0},{"$f":"NumberAdminLev5","v":0},{"$f":"IF(OR(E53=0,F53=0),0,B53/(E53*F53))","v":0},{"$f":"IF(OR(E53=0,F53=0),0,C53/(E53*F53))","v":0}]
[]
[]
[null,"Financial","Economic","Shared Financial","Shared Economic","Total Financial","Total Economic","Number of VA interviewers"]
[{"$f":"L_1110","v":0},{"$f":"L_1110!B20","v":0},{"$f":"L_1110!C20","v":0},{"$f":"SUM($G$3:$G$7)","v":0},{"$f":"SUM($H$3:$H$7)","v":0},{"$f":"IF(OR(A57=\"\",A57=0),0,B57+D57)","v":0},{"$f":"IF(OR(A57=\"\",A57=0),0,C57+E57)","v":0},{"$f":"L_1110!Q285","v":0}]
[{"$f":"L_1111","v":0},{"$f":"L_1111!B20","v":0},{"$f":"L_1111!C20","v":0},{"$f":"SUM($G$3:$G$7)","v":0},{"$f":"SUM($H$3:$H$7)","v":0},{"$f":"IF(OR(A58=\"\",A58=0),0,B58+D58)","v":0},{"$f":"IF(OR(A58=\"\",A58=0),0,C58+E58)","v":0},{"$f":"L_1111!Q285","v":0}]
[{"$f":"L_1112","v":0},{"$f":"L_1112!B20","v":0},{"$f":"L_1112!C20","v":0},0,0,0,0,{"$f":"L_1112!Q285","v":0}]
[{"$f":"L_1113","v":0},{"$f":"L_1113!B20","v":0},{"$f":"L_1113!C20","v":0},0,0,0,0,{"$f":"L_1113!Q285","v":0}]
[{"$f":"L_1114","v":0},{"$f":"L_1114!B20","v":0},{"$f":"L_1114!C20","v":0},0,0,0,0,{"$f":"L_1114!Q285","v":0}]
[{"$f":"L_1115","v":0},{"$f":"L_1115!B20","v":0},{"$f":"L_1115!C20","v":0},0,0,0,0,{"$f":"L_1115!Q285","v":0}]
[{"$f":"L_1116","v":0},{"$f":"L_1116!B20","v":0},{"$f":"L_1116!C20","v":0},0,0,0,0,{"$f":"L_1116!Q285","v":0}]
[{"$f":"L_1117","v":0},{"$f":"L_1117!B20","v":0},{"$f":"L_1117!C20","v":0},0,0,0,0,{"$f":"L_1117!Q285","v":0}]
[{"$f":"L_1118","v":0},{"$f":"L_1118!B20","v":0},{"$f":"L_1118!C20","v":0},0,0,0,0,{"$f":"L_1118!Q285","v":0}]
[{"$f":"L_1119","v":0},{"$f":"L_1119!B20","v":0},{"$f":"L_1119!C20","v":0},0,0,0,0,{"$f":"L_1119!Q285","v":0}]
[{"$f":"L_1120","v":0},{"$f":"L_1120!B20","v":0},{"$f":"L_1120!C20","v":0},0,0,0,0,{"$f":"L_1120!Q285","v":0}]
[{"$f":"L_1121","v":0},{"$f":"L_1121!B20","v":0},{"$f":"L_1121!C20","v":0},0,0,0,0,{"$f":"L_1121!Q285","v":0}]
[{"$f":"L_1122","v":0},{"$f":"L_1122!B20","v":0},{"$f":"L_1122!C20","v":0},0,0,0,0,{"$f":"L_1122!Q285","v":0}]
[{"$f":"L_1123","v":0},{"$f":"L_1123!B20","v":0},{"$f":"L_1123!C20","v":0},0,0,0,0,{"$f":"L_1123!Q285","v":0}]
[{"$f":"L_1124","v":0},{"$f":"L_1124!B20","v":0},{"$f":"L_1124!C20","v":0},0,0,0,0,{"$f":"L_1124!Q285","v":0}]
[{"$f":"L_1125","v":0},{"$f":"L_1125!B20","v":0},{"$f":"L_1125!C20","v":0},0,0,0,0,{"$f":"L_1125!Q285","v":0}]
[{"$f":"L_1126","v":0},{"$f":"L_1126!B20","v":0},{"$f":"L_1126!C20","v":0},0,0,0,0,{"$f":"L_1126!Q285","v":0}]
[{"$f":"L_1127","v":0},{"$f":"L_1127!B20","v":0},{"$f":"L_1127!C20","v":0},0,0,0,0,{"$f":"L_1127!Q285","v":0}]
[{"$f":"L_1128","v":0},{"$f":"L_1128!B20","v":0},{"$f":"L_1128!C20","v":0},0,0,0,0,{"$f":"L_1128!Q285","v":0}]
[{"$f":"L_1129","v":0},{"$f":"L_1129!B20","v":0},{"$f":"L_1129!C20","v":0},0,0,0,0,{"$f":"L_1129!Q285","v":0}]
[{"$f":"L_1210","v":0},{"$f":"L_1210!B20","v":0},{"$f":"L_1210!C20","v":0},0,0,0,0,{"$f":"L_1210!Q285","v":0}]
[{"$f":"L_1211","v":0},{"$f":"L_1211!B20","v":0},{"$f":"L_1211!C20","v":0},0,0,0,0,{"$f":"L_1211!Q285","v":0}]
[{"$f":"L_1212","v":0},{"$f":"L_1212!B20","v":0},{"$f":"L_1212!C20","v":0},0,0,0,0,{"$f":"L_1212!Q285","v":0}]
[{"$f":"L_1213","v":0},{"$f":"L_1213!B20","v":0},{"$f":"L_1213!C20","v":0},0,0,0,0,{"$f":"L_1213!Q285","v":0}]
[{"$f":"L_1214","v":0},{"$f":"L_1214!B20","v":0},{"$f":"L_1214!C20","v":0},0,0,0,0,{"$f":"L_1214!Q285","v":0}]
[{"$f":"L_1215","v":0},{"$f":"L_1215!B20","v":0},{"$f":"L_1215!C20","v":0},0,0,0,0,{"$f":"L_1215!Q285","v":0}]
[{"$f":"L_1216","v":0},{"$f":"L_1216!B20","v":0},{"$f":"L_1216!C20","v":0},0,0,0,0,{"$f":"L_1216!Q285","v":0}]
[{"$f":"L_1217","v":0},{"$f":"L_1217!B20","v":0},{"$f":"L_1217!C20","v":0},0,0,0,0,{"$f":"L_1217!Q285","v":0}]
[{"$f":"L_1218","v":0},{"$f":"L_1218!B20","v":0},{"$f":"L_1218!C20","v":0},0,0,0,0,{"$f":"L_1218!Q285","v":0}]
[{"$f":"L_1219","v":0},{"$f":"L_1219!B20","v":0},{"$f":"L_1219!C20","v":0},0,0,0,0,{"$f":"L_1219!Q285","v":0}]
[{"$f":"L_1220","v":0},{"$f":"L_1220!B20","v":0},{"$f":"L_1220!C20","v":0},0,0,0,0,{"$f":"L_1220!Q285","v":0}]
[{"$f":"L_1221","v":0},{"$f":"L_1221!B20","v":0},{"$f":"L_1221!C20","v":0},0,0,0,0,{"$f":"L_1221!Q285","v":0}]
[{"$f":"L_1222","v":0},{"$f":"L_1222!B20","v":0},{"$f":"L_1222!C20","v":0},0,0,0,0,{"$f":"L_1222!Q285","v":0}]
[{"$f":"L_1223","v":0},{"$f":"L_1223!B20","v":0},{"$f":"L_1223!C20","v":0},0,0,0,0,{"$f":"L_1223!Q285","v":0}]
[{"$f":"L_1224","v":0},{"$f":"L_1224!B20","v":0},{"$f":"L_1224!C20","v":0},0,0,0,0,{"$f":"L_1224!Q285","v":0}]
[{"$f":"L_1225","v":0},{"$f":"L_1225!B20","v":0},{"$f":"L_1225!C20","v":0},0,0,0,0,{"$f":"L_1225!Q285","v":0}]
[{"$f":"L_1226","v":0},{"$f":"L_1226!B20","v":0},{"$f":"L_1226!C20","v":0},0,0,0,0,{"$f":"L_1226!Q285","v":0}]
[{"$f":"L_1227","v":0},{"$f":"L_1227!B20","v":0},{"$f":"L_1227!C20","v":0},0,0,0,0,{"$f":"L_1227!Q285","v":0}]
[{"$f":"L_1228","v":0},{"$f":"L_1228!B20","v":0},{"$f":"L_1228!C20","v":0},0,0,0,0,{"$f":"L_1228!Q285","v":0}]
[{"$f":"L_1229","v":0},{"$f":"L_1229!B20","v":0},{"$f":"L_1229!C20","v":0},0,0,0,0,{"$f":"L_1229!Q285","v":0}]
[{"$f":"L_2110","v":0},{"$f":"L_2110!B20","v":0},{"$f":"L_2110!C20","v":0},0,0,0,0,{"$f":"L_2110!Q285","v":0}]
[{"$f":"L_2111","v":0},{"$f":"L_2111!B20","v":0},{"$f":"L_2111!C20","v":0},0,0,0,0,{"$f":"L_2111!Q285","v":0}]
[{"$f":"L_2112","v":0},{"$f":"L_2112!B20","v":0},{"$f":"L_2112!C20","v":0},0,0,0,0,{"$f":"L_2112!Q285","v":0}]
[{"$f":"L_2113","v":0},{"$f":"L_2113!B20","v":0},{"$f":"L_2113!C20","v":0},0,0,0,0,{"$f":"L_2113!Q285","v":0}]
[{"$f":"L_2114","v":0},{"$f":"L_2114!B20","v":0},{"$f":"L_2114!C20","v":0},0,0,0,0,{"$f":"L_2114!Q285","v":0}]
[{"$f":"L_2115","v":0},{"$f":"L_2115!B20","v":0},{"$f":"L_2115!C20","v":0},0,0,0,0,{"$f":"L_2115!Q285","v":0}]
[{"$f":"L_2116","v":0},{"$f":"L_2116!B20","v":0},{"$f":"L_2116!C20","v":0},0,0,0,0,{"$f":"L_2116!Q285","v":0}]
[{"$f":"L_2117","v":0},{"$f":"L_2117!B20","v":0},{"$f":"L_2117!C20","v":0},0,0,0,0,{"$f":"L_2117!Q285","v":0}]
[{"$f":"L_2118","v":0},{"$f":"L_2118!B20","v":0},{"$f":"L_2118!C20","v":0},0,0,0,0,{"$f":"L_2118!Q285","v":0}]
[{"$f":"L_2119","v":0},{"$f":"L_2119!B20","v":0},{"$f":"L_2119!C20","v":0},0,0,0,0,{"$f":"L_2119!Q285","v":0}]
[{"$f":"L_2120","v":0},{"$f":"L_2120!B20","v":0},{"$f":"L_2120!C20","v":0},0,0,0,0,{"$f":"L_2120!Q285","v":0}]
[{"$f":"L_2121","v":0},{"$f":"L_2121!B20","v":0},{"$f":"L_2121!C20","v":0},0,0,0,0,{"$f":"L_2121!Q285","v":0}]
[{"$f":"L_2122","v":0},{"$f":"L_2122!B20","v":0},{"$f":"L_2122!C20","v":0},0,0,0,0,{"$f":"L_2122!Q285","v":0}]
[{"$f":"L_2123","v":0},{"$f":"L_2123!B20","v":0},{"$f":"L_2123!C20","v":0},0,0,0,0,{"$f":"L_2123!Q285","v":0}]
[{"$f":"L_2124","v":0},{"$f":"L_2124!B20","v":0},{"$f":"L_2124!C20","v":0},0,0,0,0,{"$f":"L_2124!Q285","v":0}]
[{"$f":"L_2125","v":0},{"$f":"L_2125!B20","v":0},{"$f":"L_2125!C20","v":0},0,0,0,0,{"$f":"L_2125!Q285","v":0}]
[{"$f":"L_2126","v":0},{"$f":"L_2126!B20","v":0},{"$f":"L_2126!C20","v":0},0,0,0,0,{"$f":"L_2126!Q285","v":0}]
[{"$f":"L_2127","v":0},{"$f":"L_2127!B20","v":0},{"$f":"L_2127!C20","v":0},0,0,0,0,{"$f":"L_2127!Q285","v":0}]
[{"$f":"L_2128","v":0},{"$f":"L_2128!B20","v":0},{"$f":"L_2128!C20","v":0},0,0,0,0,{"$f":"L_2128!Q285","v":0}]
[{"$f":"L_2129","v":0},{"$f":"L_2129!B20","v":0},{"$f":"L_2129!C20","v":0},0,0,0,0,{"$f":"L_2129!Q285","v":0}]
[{"$f":"L_2210","v":0},{"$f":"L_2210!B20","v":0},{"$f":"L_2210!C20","v":0},0,0,0,0,{"$f":"L_2210!Q285","v":0}]
[{"$f":"L_2211","v":0},{"$f":"L_2211!B20","v":0},{"$f":"L_2211!C20","v":0},0,0,0,0,{"$f":"L_2211!Q285","v":0}]
[{"$f":"L_2212","v":0},{"$f":"L_2212!B20","v":0},{"$f":"L_2212!C20","v":0},0,0,0,0,{"$f":"L_2212!Q285","v":0}]
[{"$f":"L_2213","v":0},{"$f":"L_2213!B20","v":0},{"$f":"L_2213!C20","v":0},0,0,0,0,{"$f":"L_2213!Q285","v":0}]
[{"$f":"L_2214","v":0},{"$f":"L_2214!B20","v":0},{"$f":"L_2214!C20","v":0},0,0,0,0,{"$f":"L_2214!Q285","v":0}]
[{"$f":"L_2215","v":0},{"$f":"L_2215!B20","v":0},{"$f":"L_2215!C20","v":0},{"$f":"SUM($G$3:$G$7)","v":0},{"$f":"SUM($H$3:$H$7)","v":0},{"$f":"IF(OR(A122=\"\",A122=0),0,B122+D122)","v":0},{"$f":"IF(OR(A122=\"\",A122=0),0,C122+E122)","v":0},{"$f":"L_2215!Q285","v":0}]
[{"$f":"L_2216","v":0},{"$f":"L_2216!B20","v":0},{"$f":"L_2216!C20","v":0},0,0,0,0,{"$f":"L_2216!Q285","v":0}]
[{"$f":"L_2217","v":0},{"$f":"L_2217!B20","v":0},{"$f":"L_2217!C20","v":0},0,0,0,0,{"$f":"L_2217!Q285","v":0}]
[{"$f":"L_2218","v":0},{"$f":"L_2218!B20","v":0},{"$f":"L_2218!C20","v":0},0,0,0,0,{"$f":"L_2218!Q285","v":0}]
[{"$f":"L_2219","v":0},{"$f":"L_2219!B20","v":0},{"$f":"L_2219!C20","v":0},0,0,0,0,{"$f":"L_2219!Q285","v":0}]
[{"$f":"L_2220","v":0},{"$f":"L_2220!B20","v":0},{"$f":"L_2220!C20","v":0},0,0,0,0,{"$f":"L_2220!Q285","v":0}]
[{"$f":"L_2221","v":0},{"$f":"L_2221!B20","v":0},{"$f":"L_2221!C20","v":0},0,0,0,0,{"$f":"L_2221!Q285","v":0}]
[{"$f":"L_2222","v":0},{"$f":"L_2222!B20","v":0},{"$f":"L_2222!C20","v":0},0,0,0,0,{"$f":"L_2222!Q285","v":0}]
[{"$f":"L_2223","v":0},{"$f":"L_2223!B20","v":0},{"$f":"L_2223!C20","v":0},0,0,0,0,{"$f":"L_2223!Q285","v":0}]
[{"$f":"L_2224","v":0},{"$f":"L_2224!B20","v":0},{"$f":"L_2224!C20","v":0},0,0,0,0,{"$f":"L_2224!Q285","v":0}]
[{"$f":"L_2225","v":0},{"$f":"L_2225!B20","v":0},{"$f":"L_2225!C20","v":0},0,0,0,0,{"$f":"L_2225!Q285","v":0}]
[{"$f":"L_2226","v":0},{"$f":"L_2226!B20","v":0},{"$f":"L_2226!C20","v":0},0,0,0,0,{"$f":"L_2226!Q285","v":0}]
[{"$f":"L_2227","v":0},{"$f":"L_2227!B20","v":0},{"$f":"L_2227!C20","v":0},0,0,0,0,{"$f":"L_2227!Q285","v":0}]
[{"$f":"L_2228","v":0},{"$f":"L_2228!B20","v":0},{"$f":"L_2228!C20","v":0},0,0,0,0,{"$f":"L_2228!Q285","v":0}]
[{"$f":"L_2229","v":0},{"$f":"L_2229!B20","v":0},{"$f":"L_2229!C20","v":0},0,0,0,0,{"$f":"L_2229!Q285","v":0}]

{"sheet":"ModelCalc","index":45,"n_rows":240,"n_cols":38,"rows_kept":240,"cut":false,"hidden":false,"merged":[[0,24,0,30],[0,31,0,37],[0,7,0,11],[0,12,0,16],[0,1,1,2],[0,3,1,4],[0,17,0,21],[0,5,1,6]]}
[{"$f":"IF(IntermDonorCalc!A1=\"\",\"\",IntermDonorCalc!A1)","v":"TOTAL FOR COSTING"},{"$f":"\"ESTIMATE COSTING \"&NumberMonthCosting&\" MONTHS\"","v":"ESTIMATE COSTING  MONTHS"},null,"ESTIMATE 12 MONTHS COSTING",null,"ESTIMATE 12 MONTHS BUDGETING",null,"Weighting Factor COSTING",null,null,null,null,"FINANCIAL COST",null,null,null,null,"ECONOMIC COST",null,null,null,null,null,null,"FINANCIAL COST",null,null,null,null,null,null,"ECONOMIC COST"]
[{"$f":"IF(IntermDonorCalc!A2=\"\",\"\",IntermDonorCalc!A2)","v":""},null,null,null,null,null,null,"Year 1","Year2","Year 3","Year 4","Year 5","Year 1","Year2","Year 3","Year 4","Year 5","Year 1","Year2","Year 3","Year 4","Year 5",null,null,{"$f":"\"Current \"&NumberMonthCosting&\" months\"","v":"Current  months"},"Current 12 months","Year 1","Year2","Year 3","Year 4","Year 5",{"$f":"\"Current \"&NumberMonthCosting&\" months\"","v":"Current  months"},"Current 12 months","Year 1","Year2","Year 3","Year 4","Year 5"]
[{"$f":"IF(IntermDonorCalc!A3=\"\",\"\",IntermDonorCalc!A3)","v":"Start Up activities"},{"$f":"SUM(IntermDonorCalc!B3:L3)","v":0},{"$f":"SUM(IntermDonorCalc!M3:W3)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B3:L3)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M3:W3)","v":0},{"$f":"SUM(BDIntermDonorCalc!B3:L3)","v":0},{"$f":"SUM(BDIntermDonorCalc!M3:W3)","v":0},null,null,null,null,null,{"$f":"M13*ModelCost!E$17","v":0},{"$f":"N13*ModelCost!F$17","v":0},{"$f":"O13*ModelCost!G$17","v":0},{"$f":"P13*ModelCost!H$17","v":0},{"$f":"Q13*ModelCost!I$17","v":0},{"$f":"R13*ModelCost!E$17","v":0},{"$f":"S13*ModelCost!F$17","v":0},{"$f":"T13*ModelCost!G$17","v":0},{"$f":"U13*ModelCost!H$17","v":0},{"$f":"V13*ModelCost!I$17","v":0},null,"Start-up costs"]
[{"$f":"IF(IntermDonorCalc!A4=\"\",\"\",IntermDonorCalc!A4)","v":"Governance activities"},{"$f":"SUM(IntermDonorCalc!B4:L4)","v":0},{"$f":"SUM(IntermDonorCalc!M4:W4)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B4:L4)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M4:W4)","v":0},{"$f":"SUM(BDIntermDonorCalc!B4:L4)","v":0},{"$f":"SUM(BDIntermDonorCalc!M4:W4)","v":0},null,null,null,null,null,{"$f":"M14*ModelCost!E$17","v":0},{"$f":"N14*ModelCost!F$17","v":0},{"$f":"O14*ModelCost!G$17","v":0},{"$f":"P14*ModelCost!H$17","v":0},{"$f":"Q14*ModelCost!I$17","v":0},{"$f":"R14*ModelCost!E$17","v":0},{"$f":"S14*ModelCost!F$17","v":0},{"$f":"T14*ModelCost!G$17","v":0},{"$f":"U14*ModelCost!H$17","v":0},{"$f":"V14*ModelCost!I$17","v":0},null,"Trainings, workshops & meetings",{"$f":"Res_PerDonor!H3","v":0},{"$f":"D24*NumberAdminLev5","v":0},{"$f":"M24*ModelCost!E$17","v":0},{"$f":"N24*ModelCost!F$17","v":0},{"$f":"O24*ModelCost!G$17","v":0},{"$f":"P24*ModelCost!H$17","v":0},{"$f":"Q24*ModelCost!I$17","v":0},{"$f":"Res_PerDonor!J3","v":0},{"$f":"E24*NumberAdminLev5","v":0},{"$f":"R24*ModelCost!E$17","v":0},{"$f":"S24*ModelCost!F$17","v":0},{"$f":"T24*ModelCost!G$17","v":0},{"$f":"U24*ModelCost!H$17","v":0},{"$f":"V24*ModelCost!I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A5=\"\",\"\",IntermDonorCalc!A5)","v":"Refreserh training, workshops & meetings"},{"$f":"SUM(IntermDonorCalc!B5:L5)","v":0},{"$f":"SUM(IntermDonorCalc!M5:W5)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B5:L5)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M5:W5)","v":0},{"$f":"SUM(BDIntermDonorCalc!B5:L5)","v":0},{"$f":"SUM(BDIntermDonorCalc!M5:W5)","v":0},null,null,null,null,null,{"$f":"M15*ModelCost!E$17","v":0},{"$f":"N15*ModelCost!F$17","v":0},{"$f":"O15*ModelCost!G$17","v":0},{"$f":"P15*ModelCost!H$17","v":0},{"$f":"Q15*ModelCost!I$17","v":0},{"$f":"R15*ModelCost!E$17","v":0},{"$f":"S15*ModelCost!F$17","v":0},{"$f":"T15*ModelCost!G$17","v":0},{"$f":"U15*ModelCost!H$17","v":0},{"$f":"V15*ModelCost!I$17","v":0},null,"Other start up",{"$f":"Res_PerDonor!H4","v":0},{"$f":"D25*NumberAdminLev5","v":0},{"$f":"M25*ModelCost!E$17","v":0},{"$f":"N25*ModelCost!F$17","v":0},{"$f":"O25*ModelCost!G$17","v":0},{"$f":"P25*ModelCost!H$17","v":0},{"$f":"Q25*ModelCost!I$17","v":0},{"$f":"Res_PerDonor!J4","v":0},{"$f":"E25*NumberAdminLev5","v":0},{"$f":"R25*ModelCost!E$17","v":0},{"$f":"S25*ModelCost!F$17","v":0},{"$f":"T25*ModelCost!G$17","v":0},{"$f":"U25*ModelCost!H$17","v":0},{"$f":"V25*ModelCost!I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A6=\"\",\"\",IntermDonorCalc!A6)","v":"Program Management"},{"$f":"SUM(IntermDonorCalc!B6:L6)","v":0},{"$f":"SUM(IntermDonorCalc!M6:W6)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B6:L6)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M6:W6)","v":0},{"$f":"SUM(BDIntermDonorCalc!B6:L6)","v":0},{"$f":"SUM(BDIntermDonorCalc!M6:W6)","v":0},null,null,null,null,null,{"$f":"M16*ModelCost!E$17","v":0},{"$f":"N16*ModelCost!F$17","v":0},{"$f":"O16*ModelCost!G$17","v":0},{"$f":"P16*ModelCost!H$17","v":0},{"$f":"Q16*ModelCost!I$17","v":0},{"$f":"R16*ModelCost!E$17","v":0},{"$f":"S16*ModelCost!F$17","v":0},{"$f":"T16*ModelCost!G$17","v":0},{"$f":"U16*ModelCost!H$17","v":0},{"$f":"V16*ModelCost!I$17","v":0},null,"Total start-up costs",{"$f":"Res_PerDonor!H5","v":0},{"$f":"SUM(Z4:Z5)","v":0},{"$f":"SUM(AA4:AA5)","v":0},{"$f":"SUM(AB4:AB5)","v":0},0,0,0,{"$f":"Res_PerDonor!J5","v":0},{"$f":"SUM(AG4:AG5)","v":0},0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A7=\"\",\"\",IntermDonorCalc!A7)","v":"Supervision"},{"$f":"SUM(IntermDonorCalc!B7:L7)","v":0},{"$f":"SUM(IntermDonorCalc!M7:W7)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B7:L7)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M7:W7)","v":0},{"$f":"SUM(BDIntermDonorCalc!B7:L7)","v":0},{"$f":"SUM(BDIntermDonorCalc!M7:W7)","v":0},null,null,null,null,null,{"$f":"M17*ModelCost!E$17","v":0},{"$f":"N17*ModelCost!F$17","v":0},{"$f":"O17*ModelCost!G$17","v":0},{"$f":"P17*ModelCost!H$17","v":0},{"$f":"Q17*ModelCost!I$17","v":0},{"$f":"R17*ModelCost!E$17","v":0},{"$f":"S17*ModelCost!F$17","v":0},{"$f":"T17*ModelCost!G$17","v":0},{"$f":"U17*ModelCost!H$17","v":0},{"$f":"V17*ModelCost!I$17","v":0},null,"Recurrent costs"]
[{"$f":"IF(IntermDonorCalc!A8=\"\",\"\",IntermDonorCalc!A8)","v":"VA delivery & Analysis"},{"$f":"SUM(IntermDonorCalc!B8:L8)","v":0},{"$f":"SUM(IntermDonorCalc!M8:W8)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B8:L8)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M8:W8)","v":0},{"$f":"SUM(BDIntermDonorCalc!B8:L8)","v":0},{"$f":"SUM(BDIntermDonorCalc!M8:W8)","v":0},null,null,null,null,null,{"$f":"M18*ModelCost!E$17","v":0},{"$f":"N18*ModelCost!F$17","v":0},{"$f":"O18*ModelCost!G$17","v":0},{"$f":"P18*ModelCost!H$17","v":0},{"$f":"Q18*ModelCost!I$17","v":0},{"$f":"R18*ModelCost!E$17","v":{"$error":"#DIV/0!"}},{"$f":"S18*ModelCost!F$17","v":{"$error":"#DIV/0!"}},{"$f":"T18*ModelCost!G$17","v":{"$error":"#DIV/0!"}},{"$f":"U18*ModelCost!H$17","v":{"$error":"#DIV/0!"}},{"$f":"V18*ModelCost!I$17","v":{"$error":"#DIV/0!"}},null,"Refresher trainings & meetings",{"$f":"Res_PerDonor!H7","v":0},{"$f":"D223+(D158+D63)*NumberAdminLev5","v":0},{"$f":"(M63+M158)*ModelCost!E$17+M223","v":0},{"$f":"(N63+N158)*ModelCost!F$17+N223","v":0},{"$f":"(O63+O158)*ModelCost!G$17+O223","v":0},{"$f":"(P63+P158)*ModelCost!H$17+P223","v":0},{"$f":"(Q63+Q158)*ModelCost!I$17+Q223","v":0},{"$f":"Res_PerDonor!J7","v":0},{"$f":"E223+(E158+E63)*NumberAdminLev5","v":0},{"$f":"(R63+R158)*ModelCost!E$17+R223","v":0},{"$f":"(S63+S158)*ModelCost!F$17+S223","v":0},{"$f":"(T63+T158)*ModelCost!G$17+T223","v":0},{"$f":"(U63+U158)*ModelCost!H$17+U223","v":0},{"$f":"(V63+V158)*ModelCost!I$17+V223","v":0}]
[{"$f":"IF(IntermDonorCalc!A9=\"\",\"\",IntermDonorCalc!A9)","v":""},{"$f":"SUM(B3:B8)","v":0},{"$f":"SUM(C3:C8)","v":0},0,0,{"$f":"SUM(F3:F8)","v":0},0,null,null,null,null,null,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Personnel",{"$f":"Res_PerDonor!H8","v":0},{"$f":"(D102+D159)*NumberAdminLev5+D224","v":0},{"$f":"(M102+M159)*ModelCost!E$17+M224","v":0},{"$f":"(N102+N159)*ModelCost!F$17+N224","v":0},{"$f":"(O102+O159)*ModelCost!G$17+O224","v":0},{"$f":"(P102+P159)*ModelCost!H$17+P224","v":0},{"$f":"(Q102+Q159)*ModelCost!I$17+Q224","v":0},{"$f":"Res_PerDonor!J8","v":0},{"$f":"(E102+E159)*NumberAdminLev5+E224","v":0},{"$f":"(R102+R159)*ModelCost!E$17+R224","v":0},{"$f":"(S102+S159)*ModelCost!F$17+S224","v":0},{"$f":"(T102+T159)*ModelCost!G$17+T224","v":0},{"$f":"(U102+U159)*ModelCost!H$17+U224","v":0},{"$f":"(V102+V159)*ModelCost!I$17+V224","v":0}]
[{"$f":"IF(IntermDonorCalc!A10=\"\",\"\",IntermDonorCalc!A10)","v":""},{"$f":"B9/Exch_USD","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,null,null,{"$f":"M9/Exch_USD","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Communications",{"$f":"Res_PerDonor!H9","v":0},{"$f":"(D103+D160)*NumberAdminLev5+D225","v":0},{"$f":"(M103+M160)*ModelCost!E$17+M225","v":0},{"$f":"(N103+N160)*ModelCost!F$17+N225","v":0},{"$f":"(O103+O160)*ModelCost!G$17+O225","v":0},{"$f":"(P103+P160)*ModelCost!H$17+P225","v":0},{"$f":"(Q103+Q160)*ModelCost!I$17+Q225","v":0},{"$f":"Res_PerDonor!J9","v":0},{"$f":"(E103+E160)*NumberAdminLev5+E225","v":0},{"$f":"(R103+R160)*ModelCost!E$17+R225","v":0},{"$f":"(S103+S160)*ModelCost!F$17+S225","v":0},{"$f":"(T103+T160)*ModelCost!G$17+T225","v":0},{"$f":"(U103+U160)*ModelCost!H$17+U225","v":0},{"$f":"(V103+V160)*ModelCost!I$17+V225","v":0}]
[{"$f":"IF(IntermDonorCalc!A11=\"\",\"\",IntermDonorCalc!A11)","v":"PER "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maintenance",{"$f":"Res_PerDonor!H10","v":0},{"$f":"D226","v":0},{"$f":"M226","v":0},{"$f":"N226","v":0},0,0,0,{"$f":"Res_PerDonor!J10","v":0},{"$f":"E226","v":0},{"$f":"R226","v":0},{"$f":"S226","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A12=\"\",\"\",IntermDonorCalc!A12)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supplies & other recurrent",{"$f":"Res_PerDonor!H11","v":0},{"$f":"(D104+D161)*NumberAdminLev5+D227","v":0},{"$f":"(M104+M161)*ModelCost!E$17+M227","v":0},{"$f":"(N104+N161)*ModelCost!F$17+N227","v":0},{"$f":"(O104+O161)*ModelCost!G$17+O227","v":0},{"$f":"(P104+P161)*ModelCost!H$17+P227","v":0},{"$f":"(Q104+Q161)*ModelCost!I$17+Q227","v":0},{"$f":"Res_PerDonor!J11","v":0},{"$f":"(E104+E161)*NumberAdminLev5+E227","v":0},{"$f":"(R104+R161)*ModelCost!E$17+R227","v":0},{"$f":"(S104+S161)*ModelCost!F$17+S227","v":0},{"$f":"(T104+T161)*ModelCost!G$17+T227","v":0},{"$f":"(U104+U161)*ModelCost!H$17+U227","v":0},{"$f":"(V104+V161)*ModelCost!I$17+V227","v":0}]
[{"$f":"IF(IntermDonorCalc!A13=\"\",\"\",IntermDonorCalc!A13)","v":"Start Up activities"},{"$f":"SUM(IntermDonorCalc!B13:L13)","v":0},{"$f":"SUM(IntermDonorCalc!M13:W13)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B13:L13)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M13:W13)","v":0},{"$f":"SUM(BDIntermDonorCalc!B13:L13)","v":0},{"$f":"SUM(BDIntermDonorCalc!M13:W13)","v":0},null,null,null,null,null,{"$f":"M26","v":0},0,0,0,0,{"$f":"R26","v":0},{"$f":"S26","v":0},0,0,0,null,"Total recurrent costs",{"$f":"Res_PerDonor!H12","v":0},{"$f":"SUM(Z8:Z12)","v":0},{"$f":"SUM(AA8:AA12)","v":0},{"$f":"SUM(AB8:AB12)","v":0},0,0,0,{"$f":"Res_PerDonor!J12","v":0},{"$f":"SUM(AG8:AG12)","v":0},0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A14=\"\",\"\",IntermDonorCalc!A14)","v":"Governance activities"},{"$f":"SUM(IntermDonorCalc!B14:L14)","v":0},{"$f":"SUM(IntermDonorCalc!M14:W14)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B14:L14)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M14:W14)","v":0},{"$f":"SUM(BDIntermDonorCalc!B14:L14)","v":0},{"$f":"SUM(BDIntermDonorCalc!M14:W14)","v":0},null,null,null,null,null,{"$f":"M63","v":0},0,0,0,0,{"$f":"R63","v":0},{"$f":"S63","v":0},0,0,0,null,"Capital costs"]
[{"$f":"IF(IntermDonorCalc!A15=\"\",\"\",IntermDonorCalc!A15)","v":"Refreserh training, workshops & meetings"},{"$f":"SUM(IntermDonorCalc!B15:L15)","v":0},{"$f":"SUM(IntermDonorCalc!M15:W15)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B15:L15)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M15:W15)","v":0},{"$f":"SUM(BDIntermDonorCalc!B15:L15)","v":0},{"$f":"SUM(BDIntermDonorCalc!M15:W15)","v":0},null,null,null,null,null,{"$f":"M91","v":0},0,0,0,0,{"$f":"R91","v":0},{"$f":"S91","v":0},0,0,0,null,"Buildings",{"$f":"Res_PerDonor!H14","v":0},{"$f":"D228","v":0},{"$f":"M228","v":0},{"$f":"N228","v":0},0,0,0,{"$f":"Res_PerDonor!J14","v":0},{"$f":"E228","v":0},{"$f":"R228","v":0},{"$f":"S228","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A16=\"\",\"\",IntermDonorCalc!A16)","v":"Program Management"},{"$f":"SUM(IntermDonorCalc!B16:L16)","v":0},{"$f":"SUM(IntermDonorCalc!M16:W16)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B16:L16)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M16:W16)","v":0},{"$f":"SUM(BDIntermDonorCalc!B16:L16)","v":0},{"$f":"SUM(BDIntermDonorCalc!M16:W16)","v":0},null,null,null,null,null,{"$f":"M107","v":0},0,0,0,0,{"$f":"R107","v":0},{"$f":"S107","v":0},0,0,0,null,"Equipment",{"$f":"Res_PerDonor!H15","v":0},{"$f":"(D105+D162)*NumberAdminLev5+D229","v":0},{"$f":"(M105+M162)*ModelCost!E$17+M229","v":0},{"$f":"(N105+N162)*ModelCost!F$17+N229","v":0},{"$f":"(O105+O162)*ModelCost!G$17+O229","v":0},{"$f":"(P105+P162)*ModelCost!H$17+P229","v":0},{"$f":"(Q105+Q162)*ModelCost!I$17+Q229","v":0},{"$f":"Res_PerDonor!J15","v":0},{"$f":"(E105+E162)*NumberAdminLev5+E229","v":0},{"$f":"(R105+R162)*ModelCost!E$17+R229","v":0},{"$f":"(S105+S162)*ModelCost!F$17+S229","v":0},{"$f":"(T105+T162)*ModelCost!G$17+T229","v":0},{"$f":"(U105+U162)*ModelCost!H$17+U229","v":0},{"$f":"(V105+V162)*ModelCost!I$17+V229","v":0}]
[{"$f":"IF(IntermDonorCalc!A17=\"\",\"\",IntermDonorCalc!A17)","v":"Supervision"},{"$f":"SUM(IntermDonorCalc!B17:L17)","v":0},{"$f":"SUM(IntermDonorCalc!M17:W17)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B17:L17)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M17:W17)","v":0},{"$f":"SUM(BDIntermDonorCalc!B17:L17)","v":0},{"$f":"SUM(BDIntermDonorCalc!M17:W17)","v":0},null,null,null,null,null,{"$f":"M164","v":0},0,0,0,0,{"$f":"R164","v":0},{"$f":"S164","v":0},0,0,0,null,"Vehicles",{"$f":"Res_PerDonor!H16","v":0},{"$f":"D230","v":0},{"$f":"M230","v":0},{"$f":"N230","v":0},0,0,0,{"$f":"Res_PerDonor!J16","v":0},{"$f":"E230","v":0},{"$f":"R230","v":0},{"$f":"S230","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A18=\"\",\"\",IntermDonorCalc!A18)","v":"VA delivery & Analysis"},{"$f":"SUM(IntermDonorCalc!B18:L18)","v":0},{"$f":"SUM(IntermDonorCalc!M18:W18)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B18:L18)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M18:W18)","v":0},{"$f":"SUM(BDIntermDonorCalc!B18:L18)","v":0},{"$f":"SUM(BDIntermDonorCalc!M18:W18)","v":0},null,null,null,null,null,{"$f":"IF(M$32=0,0,M232/M$32)","v":0},{"$f":"IF(N$32=0,0,N232/N$32)","v":0},0,0,0,{"$f":"R232/R32","v":{"$error":"#DIV/0!"}},{"$f":"S232/S32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Consultants",{"$f":"Res_PerDonor!H17","v":0},{"$f":"(D106+D163)*NumberAdminLev5+D231","v":0},{"$f":"(M106+M163)*ModelCost!E$17+M231","v":0},{"$f":"(N106+N163)*ModelCost!F$17+N231","v":0},{"$f":"(O106+O163)*ModelCost!G$17+O231","v":0},{"$f":"(P106+P163)*ModelCost!H$17+P231","v":0},{"$f":"(Q106+Q163)*ModelCost!I$17+Q231","v":0},{"$f":"Res_PerDonor!J17","v":0},{"$f":"(E106+E163)*NumberAdminLev5+E231","v":0},{"$f":"(R106+R163)*ModelCost!E$17+R231","v":0},{"$f":"(S106+S163)*ModelCost!F$17+S231","v":0},{"$f":"(T106+T163)*ModelCost!G$17+T231","v":0},{"$f":"(U106+U163)*ModelCost!H$17+U231","v":0},{"$f":"(V106+V163)*ModelCost!I$17+V231","v":0}]
[{"$f":"IF(IntermDonorCalc!A19=\"\",\"\",IntermDonorCalc!A19)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total capital costs",{"$f":"Res_PerDonor!H18","v":0},{"$f":"SUM(Z15:Z18)","v":0},{"$f":"SUM(AA15:AA18)","v":0},{"$f":"SUM(AB15:AB18)","v":0},0,0,0,{"$f":"Res_PerDonor!J18","v":0},{"$f":"SUM(AG15:AG18)","v":0},0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A20=\"\",\"\",IntermDonorCalc!A20)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Annual Costs",{"$f":"Res_PerDonor!H19","v":0},{"$f":"Z19+Z13+Z6","v":0},{"$f":"AA19+AA13+AA6","v":0},{"$f":"AB19+AB13+AB6","v":0},0,0,0,{"$f":"Res_PerDonor!J19","v":0},{"$f":"AG19+AG13+AG6","v":0},0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A21=\"\",\"\",IntermDonorCalc!A21)","v":"Start Up"}]
[{"$f":"IF(IntermDonorCalc!A22=\"\",\"\",IntermDonorCalc!A22)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D9","v":0},null,null,null,null,null,null,{"$f":"E9","v":0}]
[{"$f":"IF(IntermDonorCalc!A23=\"\",\"\",IntermDonorCalc!A23)","v":""}]
[{"$f":"IF(IntermDonorCalc!A24=\"\",\"\",IntermDonorCalc!A24)","v":"Start up trainings & workshops"},{"$f":"SUM(IntermDonorCalc!B24:L24)","v":0},{"$f":"SUM(IntermDonorCalc!M24:W24)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B24:L24)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M24:W24)","v":0},{"$f":"SUM(BDIntermDonorCalc!B24:L24)","v":0},{"$f":"SUM(BDIntermDonorCalc!M24:W24)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((M36/$M$28+M37/$M$29+M38/$M$30+M39/$M$31+M40/$M$32)+(M44/$M$28+M45/$M$29+M46/$M$30+M47/$M$31+M48/$M$32)))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((N36/$M$28+N37/$M$29+N38/$M$30+N39/$M$31+N40/$M$32)+(N44/$M$28+N45/$M$29+N46/$M$30+N47/$M$31+N48/$M$32)))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((R36/$M$28+R37/$M$29+R38/$M$30+R39/$M$31+R40/$M$32)+(R44/$M$28+R45/$M$29+R46/$M$30+R47/$M$31+R48/$M$32)))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((S36/$M$28+S37/$M$29+S38/$M$30+S39/$M$31+S40/$M$32)+(S44/$M$28+S45/$M$29+S46/$M$30+S47/$M$31+S48/$M$32)))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A25=\"\",\"\",IntermDonorCalc!A25)","v":"Other start up cost"},{"$f":"SUM(IntermDonorCalc!B25:L25)","v":0},{"$f":"SUM(IntermDonorCalc!M25:W25)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B25:L25)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M25:W25)","v":0},{"$f":"SUM(BDIntermDonorCalc!B25:L25)","v":0},{"$f":"SUM(BDIntermDonorCalc!M25:W25)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(M52/$M$28+M53/$M$29+M54/$M$30+M55/$M$31+M56/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(N52/$M$28+N53/$M$29+N54/$M$30+N55/$M$31+N56/$M$32))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(R52/$M$28+R53/$M$29+R54/$M$30+R55/$M$31+R56/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(S52/$M$28+S53/$M$29+S54/$M$30+S55/$M$31+S56/$M$32))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A26=\"\",\"\",IntermDonorCalc!A26)","v":"TOTAL"},{"$f":"SUM(IntermDonorCalc!B26:L26)","v":0},{"$f":"SUM(IntermDonorCalc!M26:W26)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B26:L26)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M26:W26)","v":0},{"$f":"SUM(BDIntermDonorCalc!B26:L26)","v":0},{"$f":"SUM(BDIntermDonorCalc!M26:W26)","v":0},null,null,null,null,null,{"$f":"SUM(M24:M25)","v":0},{"$f":"SUM(N24:N25)","v":0},0,0,0,{"$f":"SUM(R24:R25)","v":0},{"$f":"SUM(S24:S25)","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A27=\"\",\"\",IntermDonorCalc!A27)","v":""}]
[{"$f":"IF(IntermDonorCalc!A28=\"\",\"\",IntermDonorCalc!A28)","v":"National"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0},{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A29=\"\",\"\",IntermDonorCalc!A29)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0},{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A30=\"\",\"\",IntermDonorCalc!A30)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0},{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A31=\"\",\"\",IntermDonorCalc!A31)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0},{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A32=\"\",\"\",IntermDonorCalc!A32)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0},{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A33=\"\",\"\",IntermDonorCalc!A33)","v":""}]
[{"$f":"IF(IntermDonorCalc!A34=\"\",\"\",IntermDonorCalc!A34)","v":"Start up trainings"}]
[{"$f":"IF(IntermDonorCalc!A35=\"\",\"\",IntermDonorCalc!A35)","v":""}]
[{"$f":"IF(IntermDonorCalc!A36=\"\",\"\",IntermDonorCalc!A36)","v":"National"},{"$f":"SUM(IntermDonorCalc!B36:L36)","v":0},{"$f":"SUM(IntermDonorCalc!M36:W36)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B36:L36)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M36:W36)","v":0},{"$f":"SUM(BDIntermDonorCalc!B36:L36)","v":0},{"$f":"SUM(BDIntermDonorCalc!M36:W36)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!T5,'StaffCalc&Factors'!T43)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!U5,'StaffCalc&Factors'!U43)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!V5,'StaffCalc&Factors'!V43)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!W5,'StaffCalc&Factors'!W43)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!X5,'StaffCalc&Factors'!X43)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D36*H36,$F36*H36)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E36*H36,$G36*H36)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A37=\"\",\"\",IntermDonorCalc!A37)","v":0},{"$f":"SUM(IntermDonorCalc!B37:L37)","v":0},{"$f":"SUM(IntermDonorCalc!M37:W37)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B37:L37)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M37:W37)","v":0},{"$f":"SUM(BDIntermDonorCalc!B37:L37)","v":0},{"$f":"SUM(BDIntermDonorCalc!M37:W37)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!T6,'StaffCalc&Factors'!T44)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!U6,'StaffCalc&Factors'!U44)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!V6,'StaffCalc&Factors'!V44)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!W6,'StaffCalc&Factors'!W44)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!X6,'StaffCalc&Factors'!X44)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A38=\"\",\"\",IntermDonorCalc!A38)","v":0},{"$f":"SUM(IntermDonorCalc!B38:L38)","v":0},{"$f":"SUM(IntermDonorCalc!M38:W38)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B38:L38)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M38:W38)","v":0},{"$f":"SUM(BDIntermDonorCalc!B38:L38)","v":0},{"$f":"SUM(BDIntermDonorCalc!M38:W38)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!T7,'StaffCalc&Factors'!T45)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!U7,'StaffCalc&Factors'!U45)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!V7,'StaffCalc&Factors'!V45)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!W7,'StaffCalc&Factors'!W45)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!X7,'StaffCalc&Factors'!X45)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A39=\"\",\"\",IntermDonorCalc!A39)","v":0},{"$f":"SUM(IntermDonorCalc!B39:L39)","v":0},{"$f":"SUM(IntermDonorCalc!M39:W39)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B39:L39)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M39:W39)","v":0},{"$f":"SUM(BDIntermDonorCalc!B39:L39)","v":0},{"$f":"SUM(BDIntermDonorCalc!M39:W39)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!T8,'StaffCalc&Factors'!T46)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!U8,'StaffCalc&Factors'!U46)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!V8,'StaffCalc&Factors'!V46)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!W8,'StaffCalc&Factors'!W46)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!X8,'StaffCalc&Factors'!X46)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A40=\"\",\"\",IntermDonorCalc!A40)","v":0},{"$f":"SUM(IntermDonorCalc!B40:L40)","v":0},{"$f":"SUM(IntermDonorCalc!M40:W40)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B40:L40)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M40:W40)","v":0},{"$f":"SUM(BDIntermDonorCalc!B40:L40)","v":0},{"$f":"SUM(BDIntermDonorCalc!M40:W40)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!T9,'StaffCalc&Factors'!T47)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!U9,'StaffCalc&Factors'!U47)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!V9,'StaffCalc&Factors'!V47)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!W9,'StaffCalc&Factors'!W47)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!X9,'StaffCalc&Factors'!X47)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IF(IntermDonorCalc!A42=\"\",\"\",IntermDonorCalc!A42)","v":"Start up workshops and meetings"}]
[]
[{"$f":"IF(IntermDonorCalc!A44=\"\",\"\",IntermDonorCalc!A44)","v":"National"},{"$f":"SUM(IntermDonorCalc!B44:L44)","v":0},{"$f":"SUM(IntermDonorCalc!M44:W44)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B44:L44)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M44:W44)","v":0},{"$f":"SUM(BDIntermDonorCalc!B44:L44)","v":0},{"$f":"SUM(BDIntermDonorCalc!M44:W44)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!T12,'StaffCalc&Factors'!T50)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!U12,'StaffCalc&Factors'!U50)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!V12,'StaffCalc&Factors'!V50)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!W12,'StaffCalc&Factors'!W50)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!X12,'StaffCalc&Factors'!X50)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D44*H44,$F44*H44)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E44*H44,$G44*H44)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A45=\"\",\"\",IntermDonorCalc!A45)","v":0},{"$f":"SUM(IntermDonorCalc!B45:L45)","v":0},{"$f":"SUM(IntermDonorCalc!M45:W45)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B45:L45)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M45:W45)","v":0},{"$f":"SUM(BDIntermDonorCalc!B45:L45)","v":0},{"$f":"SUM(BDIntermDonorCalc!M45:W45)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!T13,'StaffCalc&Factors'!T51)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!U13,'StaffCalc&Factors'!U51)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!V13,'StaffCalc&Factors'!V51)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!W13,'StaffCalc&Factors'!W51)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!X13,'StaffCalc&Factors'!X51)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A46=\"\",\"\",IntermDonorCalc!A46)","v":0},{"$f":"SUM(IntermDonorCalc!B46:L46)","v":0},{"$f":"SUM(IntermDonorCalc!M46:W46)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B46:L46)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M46:W46)","v":0},{"$f":"SUM(BDIntermDonorCalc!B46:L46)","v":0},{"$f":"SUM(BDIntermDonorCalc!M46:W46)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!T14,'StaffCalc&Factors'!T52)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!U14,'StaffCalc&Factors'!U52)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!V14,'StaffCalc&Factors'!V52)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!W14,'StaffCalc&Factors'!W52)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!X14,'StaffCalc&Factors'!X52)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A47=\"\",\"\",IntermDonorCalc!A47)","v":0},{"$f":"SUM(IntermDonorCalc!B47:L47)","v":0},{"$f":"SUM(IntermDonorCalc!M47:W47)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B47:L47)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M47:W47)","v":0},{"$f":"SUM(BDIntermDonorCalc!B47:L47)","v":0},{"$f":"SUM(BDIntermDonorCalc!M47:W47)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!T15,'StaffCalc&Factors'!T53)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!U15,'StaffCalc&Factors'!U53)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!V15,'StaffCalc&Factors'!V53)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!W15,'StaffCalc&Factors'!W53)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!X15,'StaffCalc&Factors'!X53)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A48=\"\",\"\",IntermDonorCalc!A48)","v":0},{"$f":"SUM(IntermDonorCalc!B48:L48)","v":0},{"$f":"SUM(IntermDonorCalc!M48:W48)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B48:L48)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M48:W48)","v":0},{"$f":"SUM(BDIntermDonorCalc!B48:L48)","v":0},{"$f":"SUM(BDIntermDonorCalc!M48:W48)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!T16,'StaffCalc&Factors'!T54)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!U16,'StaffCalc&Factors'!U54)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!V16,'StaffCalc&Factors'!V54)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!W16,'StaffCalc&Factors'!W54)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!X16,'StaffCalc&Factors'!X54)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A49=\"\",\"\",IntermDonorCalc!A49)","v":""}]
[{"$f":"IF(IntermDonorCalc!A50=\"\",\"\",IntermDonorCalc!A50)","v":"Other start up cost"}]
[{"$f":"IF(IntermDonorCalc!A51=\"\",\"\",IntermDonorCalc!A51)","v":""}]
[{"$f":"IF(IntermDonorCalc!A52=\"\",\"\",IntermDonorCalc!A52)","v":"National"},{"$f":"SUM(IntermDonorCalc!B52:L52)","v":0},{"$f":"SUM(IntermDonorCalc!M52:W52)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B52:L52)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M52:W52)","v":0},{"$f":"SUM(BDIntermDonorCalc!B52:L52)","v":0},{"$f":"SUM(BDIntermDonorCalc!M52:W52)","v":0},0,0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$D52*H52,$F52*H52)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E52*H52,$G52*H52)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A53=\"\",\"\",IntermDonorCalc!A53)","v":0},{"$f":"SUM(IntermDonorCalc!B53:L53)","v":0},{"$f":"SUM(IntermDonorCalc!M53:W53)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B53:L53)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M53:W53)","v":0},{"$f":"SUM(BDIntermDonorCalc!B53:L53)","v":0},{"$f":"SUM(BDIntermDonorCalc!M53:W53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A54=\"\",\"\",IntermDonorCalc!A54)","v":0},{"$f":"SUM(IntermDonorCalc!B54:L54)","v":0},{"$f":"SUM(IntermDonorCalc!M54:W54)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B54:L54)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M54:W54)","v":0},{"$f":"SUM(BDIntermDonorCalc!B54:L54)","v":0},{"$f":"SUM(BDIntermDonorCalc!M54:W54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A55=\"\",\"\",IntermDonorCalc!A55)","v":0},{"$f":"SUM(IntermDonorCalc!B55:L55)","v":0},{"$f":"SUM(IntermDonorCalc!M55:W55)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B55:L55)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M55:W55)","v":0},{"$f":"SUM(BDIntermDonorCalc!B55:L55)","v":0},{"$f":"SUM(BDIntermDonorCalc!M55:W55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A56=\"\",\"\",IntermDonorCalc!A56)","v":0},{"$f":"SUM(IntermDonorCalc!B56:L56)","v":0},{"$f":"SUM(IntermDonorCalc!M56:W56)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B56:L56)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M56:W56)","v":0},{"$f":"SUM(BDIntermDonorCalc!B56:L56)","v":0},{"$f":"SUM(BDIntermDonorCalc!M56:W56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A57=\"\",\"\",IntermDonorCalc!A57)","v":""}]
[{"$f":"IF(IntermDonorCalc!A58=\"\",\"\",IntermDonorCalc!A58)","v":"Governance"}]
[{"$f":"IF(IntermDonorCalc!A59=\"\",\"\",IntermDonorCalc!A59)","v":""}]
[{"$f":"IF(IntermDonorCalc!A60=\"\",\"\",IntermDonorCalc!A60)","v":""}]
[{"$f":"IF(IntermDonorCalc!A61=\"\",\"\",IntermDonorCalc!A61)","v":"Governance workshops and meetings"},{"$f":"SUM(IntermDonorCalc!B61:L61)","v":0},{"$f":"SUM(IntermDonorCalc!M61:W61)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B61:L61)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M61:W61)","v":0},{"$f":"SUM(BDIntermDonorCalc!B61:L61)","v":0},{"$f":"SUM(BDIntermDonorCalc!M61:W61)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((M73/$M$28+M74/$M$29+M75/$M$30+M76/$M$31+M77/$M$32)))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((N73/$M$28+N74/$M$29+N75/$M$30+N76/$M$31+N77/$M$32)))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((R73/$M$28+R74/$M$29+R75/$M$30+R76/$M$31+R77/$M$32)))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((S73/$M$28+S74/$M$29+S75/$M$30+S76/$M$31+S77/$M$32)))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A62=\"\",\"\",IntermDonorCalc!A62)","v":"Other governance cost"},{"$f":"SUM(IntermDonorCalc!B62:L62)","v":0},{"$f":"SUM(IntermDonorCalc!M62:W62)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B62:L62)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M62:W62)","v":0},{"$f":"SUM(BDIntermDonorCalc!B62:L62)","v":0},{"$f":"SUM(BDIntermDonorCalc!M62:W62)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(M81/$M$28+M82/$M$29+M83/$M$30+M84/$M$31+M85/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(N81/$M$28+N82/$M$29+N83/$M$30+N84/$M$31+N85/$M$32))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(R81/$M$28+R82/$M$29+R83/$M$30+R84/$M$31+R85/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(S81/$M$28+S82/$M$29+S83/$M$30+S84/$M$31+S85/$M$32))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A63=\"\",\"\",IntermDonorCalc!A63)","v":"TOTAL"},{"$f":"SUM(IntermDonorCalc!B63:L63)","v":0},{"$f":"SUM(IntermDonorCalc!M63:W63)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B63:L63)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M63:W63)","v":0},{"$f":"SUM(BDIntermDonorCalc!B63:L63)","v":0},{"$f":"SUM(BDIntermDonorCalc!M63:W63)","v":0},null,null,null,null,null,{"$f":"SUM(M61:M62)","v":0},{"$f":"SUM(N61:N62)","v":0},0,0,0,{"$f":"SUM(R61:R62)","v":0},{"$f":"SUM(S61:S62)","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A64=\"\",\"\",IntermDonorCalc!A64)","v":""}]
[{"$f":"IF(IntermDonorCalc!A65=\"\",\"\",IntermDonorCalc!A65)","v":"National"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A66=\"\",\"\",IntermDonorCalc!A66)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A67=\"\",\"\",IntermDonorCalc!A67)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A68=\"\",\"\",IntermDonorCalc!A68)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A69=\"\",\"\",IntermDonorCalc!A69)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A70=\"\",\"\",IntermDonorCalc!A70)","v":""}]
[{"$f":"IF(IntermDonorCalc!A71=\"\",\"\",IntermDonorCalc!A71)","v":"Governance workshops and meetings"}]
[{"$f":"IF(IntermDonorCalc!A72=\"\",\"\",IntermDonorCalc!A72)","v":""}]
[{"$f":"IF(IntermDonorCalc!A73=\"\",\"\",IntermDonorCalc!A73)","v":"National"},{"$f":"SUM(IntermDonorCalc!B73:L73)","v":0},{"$f":"SUM(IntermDonorCalc!M73:W73)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B73:L73)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M73:W73)","v":0},{"$f":"SUM(BDIntermDonorCalc!B73:L73)","v":0},{"$f":"SUM(BDIntermDonorCalc!M73:W73)","v":0},{"$f":"'StaffCalc&Factors'!W21","v":0},{"$f":"'StaffCalc&Factors'!X21","v":0},{"$f":"'StaffCalc&Factors'!Y21","v":0},{"$f":"'StaffCalc&Factors'!Z21","v":0},{"$f":"'StaffCalc&Factors'!AA21","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D73*H73,$F73*H73)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E73*H73,$G73*H73)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A74=\"\",\"\",IntermDonorCalc!A74)","v":0},{"$f":"SUM(IntermDonorCalc!B74:L74)","v":0},{"$f":"SUM(IntermDonorCalc!M74:W74)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B74:L74)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M74:W74)","v":0},{"$f":"SUM(BDIntermDonorCalc!B74:L74)","v":0},{"$f":"SUM(BDIntermDonorCalc!M74:W74)","v":0},{"$f":"'StaffCalc&Factors'!W22","v":0},{"$f":"'StaffCalc&Factors'!X22","v":0},{"$f":"'StaffCalc&Factors'!Y22","v":0},{"$f":"'StaffCalc&Factors'!Z22","v":0},{"$f":"'StaffCalc&Factors'!AA22","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A75=\"\",\"\",IntermDonorCalc!A75)","v":0},{"$f":"SUM(IntermDonorCalc!B75:L75)","v":0},{"$f":"SUM(IntermDonorCalc!M75:W75)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B75:L75)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M75:W75)","v":0},{"$f":"SUM(BDIntermDonorCalc!B75:L75)","v":0},{"$f":"SUM(BDIntermDonorCalc!M75:W75)","v":0},{"$f":"'StaffCalc&Factors'!W23","v":0},{"$f":"'StaffCalc&Factors'!X23","v":0},{"$f":"'StaffCalc&Factors'!Y23","v":0},{"$f":"'StaffCalc&Factors'!Z23","v":0},{"$f":"'StaffCalc&Factors'!AA23","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A76=\"\",\"\",IntermDonorCalc!A76)","v":0},{"$f":"SUM(IntermDonorCalc!B76:L76)","v":0},{"$f":"SUM(IntermDonorCalc!M76:W76)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B76:L76)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M76:W76)","v":0},{"$f":"SUM(BDIntermDonorCalc!B76:L76)","v":0},{"$f":"SUM(BDIntermDonorCalc!M76:W76)","v":0},{"$f":"'StaffCalc&Factors'!W24","v":0},{"$f":"'StaffCalc&Factors'!X24","v":0},{"$f":"'StaffCalc&Factors'!Y24","v":0},{"$f":"'StaffCalc&Factors'!Z24","v":0},{"$f":"'StaffCalc&Factors'!AA24","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A77=\"\",\"\",IntermDonorCalc!A77)","v":0},{"$f":"SUM(IntermDonorCalc!B77:L77)","v":0},{"$f":"SUM(IntermDonorCalc!M77:W77)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B77:L77)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M77:W77)","v":0},{"$f":"SUM(BDIntermDonorCalc!B77:L77)","v":0},{"$f":"SUM(BDIntermDonorCalc!M77:W77)","v":0},{"$f":"'StaffCalc&Factors'!W25","v":0},{"$f":"'StaffCalc&Factors'!X25","v":0},{"$f":"'StaffCalc&Factors'!Y25","v":0},{"$f":"'StaffCalc&Factors'!Z25","v":0},{"$f":"'StaffCalc&Factors'!AA25","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A78=\"\",\"\",IntermDonorCalc!A78)","v":""}]
[{"$f":"IF(IntermDonorCalc!A79=\"\",\"\",IntermDonorCalc!A79)","v":"Other governance cost"}]
[{"$f":"IF(IntermDonorCalc!A80=\"\",\"\",IntermDonorCalc!A80)","v":""}]
[{"$f":"IF(IntermDonorCalc!A81=\"\",\"\",IntermDonorCalc!A81)","v":"National"},{"$f":"SUM(IntermDonorCalc!B81:L81)","v":0},{"$f":"SUM(IntermDonorCalc!M81:W81)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B81:L81)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M81:W81)","v":0},{"$f":"SUM(BDIntermDonorCalc!B81:L81)","v":0},{"$f":"SUM(BDIntermDonorCalc!M81:W81)","v":0},{"$f":"'StaffCalc&Factors'!W21","v":0},{"$f":"'StaffCalc&Factors'!X21","v":0},{"$f":"'StaffCalc&Factors'!Y21","v":0},{"$f":"'StaffCalc&Factors'!Z21","v":0},{"$f":"'StaffCalc&Factors'!AA21","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D81*H81,$F81*H81)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E81*H81,$G81*H81)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A82=\"\",\"\",IntermDonorCalc!A82)","v":0},{"$f":"SUM(IntermDonorCalc!B82:L82)","v":0},{"$f":"SUM(IntermDonorCalc!M82:W82)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B82:L82)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M82:W82)","v":0},{"$f":"SUM(BDIntermDonorCalc!B82:L82)","v":0},{"$f":"SUM(BDIntermDonorCalc!M82:W82)","v":0},{"$f":"'StaffCalc&Factors'!W22","v":0},{"$f":"'StaffCalc&Factors'!X22","v":0},{"$f":"'StaffCalc&Factors'!Y22","v":0},{"$f":"'StaffCalc&Factors'!Z22","v":0},{"$f":"'StaffCalc&Factors'!AA22","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A83=\"\",\"\",IntermDonorCalc!A83)","v":0},{"$f":"SUM(IntermDonorCalc!B83:L83)","v":0},{"$f":"SUM(IntermDonorCalc!M83:W83)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B83:L83)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M83:W83)","v":0},{"$f":"SUM(BDIntermDonorCalc!B83:L83)","v":0},{"$f":"SUM(BDIntermDonorCalc!M83:W83)","v":0},{"$f":"'StaffCalc&Factors'!W23","v":0},{"$f":"'StaffCalc&Factors'!X23","v":0},{"$f":"'StaffCalc&Factors'!Y23","v":0},{"$f":"'StaffCalc&Factors'!Z23","v":0},{"$f":"'StaffCalc&Factors'!AA23","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A84=\"\",\"\",IntermDonorCalc!A84)","v":0},{"$f":"SUM(IntermDonorCalc!B84:L84)","v":0},{"$f":"SUM(IntermDonorCalc!M84:W84)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B84:L84)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M84:W84)","v":0},{"$f":"SUM(BDIntermDonorCalc!B84:L84)","v":0},{"$f":"SUM(BDIntermDonorCalc!M84:W84)","v":0},{"$f":"'StaffCalc&Factors'!W24","v":0},{"$f":"'StaffCalc&Factors'!X24","v":0},{"$f":"'StaffCalc&Factors'!Y24","v":0},{"$f":"'StaffCalc&Factors'!Z24","v":0},{"$f":"'StaffCalc&Factors'!AA24","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A85=\"\",\"\",IntermDonorCalc!A85)","v":0},{"$f":"SUM(IntermDonorCalc!B85:L85)","v":0},{"$f":"SUM(IntermDonorCalc!M85:W85)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B85:L85)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M85:W85)","v":0},{"$f":"SUM(BDIntermDonorCalc!B85:L85)","v":0},{"$f":"SUM(BDIntermDonorCalc!M85:W85)","v":0},{"$f":"'StaffCalc&Factors'!W25","v":0},{"$f":"'StaffCalc&Factors'!X25","v":0},{"$f":"'StaffCalc&Factors'!Y25","v":0},{"$f":"'StaffCalc&Factors'!Z25","v":0},{"$f":"'StaffCalc&Factors'!AA25","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A86=\"\",\"\",IntermDonorCalc!A86)","v":""}]
[{"$f":"IF(IntermDonorCalc!A87=\"\",\"\",IntermDonorCalc!A87)","v":"Refresher training"}]
[{"$f":"IF(IntermDonorCalc!A88=\"\",\"\",IntermDonorCalc!A88)","v":""}]
[{"$f":"IF(IntermDonorCalc!A89=\"\",\"\",IntermDonorCalc!A89)","v":""}]
[{"$f":"IF(IntermDonorCalc!A90=\"\",\"\",IntermDonorCalc!A90)","v":"Refresher training & workshops"},{"$f":"SUM(IntermDonorCalc!B90:L90)","v":0},{"$f":"SUM(IntermDonorCalc!M90:W90)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B90:L90)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M90:W90)","v":0},{"$f":"SUM(BDIntermDonorCalc!B90:L90)","v":0},{"$f":"SUM(BDIntermDonorCalc!M90:W90)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((M93/$M$28+M94/$M$29+M95/$M$30+M96/$M$31+M97/$M$32)))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((N93/$M$28+N94/$M$29+N95/$M$30+N96/$M$31+N97/$M$32)))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((R93/$M$28+R94/$M$29+R95/$M$30+R96/$M$31+R97/$M$32)))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((S93/$M$28+S94/$M$29+S95/$M$30+S96/$M$31+S97/$M$32)))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A91=\"\",\"\",IntermDonorCalc!A91)","v":"TOTAL"},{"$f":"SUM(IntermDonorCalc!B91:L91)","v":0},{"$f":"SUM(IntermDonorCalc!M91:W91)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B91:L91)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M91:W91)","v":0},{"$f":"SUM(BDIntermDonorCalc!B91:L91)","v":0},{"$f":"SUM(BDIntermDonorCalc!M91:W91)","v":0},null,null,null,null,null,{"$f":"SUM(M90)","v":0},{"$f":"SUM(N90)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A92=\"\",\"\",IntermDonorCalc!A92)","v":""}]
[{"$f":"IF(IntermDonorCalc!A93=\"\",\"\",IntermDonorCalc!A93)","v":"National"},{"$f":"SUM(IntermDonorCalc!B93:L93)","v":0},{"$f":"SUM(IntermDonorCalc!M93:W93)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B93:L93)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M93:W93)","v":0},{"$f":"SUM(BDIntermDonorCalc!B93:L93)","v":0},{"$f":"SUM(BDIntermDonorCalc!M93:W93)","v":0},null,null,null,null,null,{"$f":"IF(BudgetVSCost=\"Costing\",$D93*H93,$F93*H93)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E93*H93,$G93*H93)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A94=\"\",\"\",IntermDonorCalc!A94)","v":0},{"$f":"SUM(IntermDonorCalc!B94:L94)","v":0},{"$f":"SUM(IntermDonorCalc!M94:W94)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B94:L94)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M94:W94)","v":0},{"$f":"SUM(BDIntermDonorCalc!B94:L94)","v":0},{"$f":"SUM(BDIntermDonorCalc!M94:W94)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A95=\"\",\"\",IntermDonorCalc!A95)","v":0},{"$f":"SUM(IntermDonorCalc!B95:L95)","v":0},{"$f":"SUM(IntermDonorCalc!M95:W95)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B95:L95)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M95:W95)","v":0},{"$f":"SUM(BDIntermDonorCalc!B95:L95)","v":0},{"$f":"SUM(BDIntermDonorCalc!M95:W95)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A96=\"\",\"\",IntermDonorCalc!A96)","v":0},{"$f":"SUM(IntermDonorCalc!B96:L96)","v":0},{"$f":"SUM(IntermDonorCalc!M96:W96)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B96:L96)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M96:W96)","v":0},{"$f":"SUM(BDIntermDonorCalc!B96:L96)","v":0},{"$f":"SUM(BDIntermDonorCalc!M96:W96)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A97=\"\",\"\",IntermDonorCalc!A97)","v":0},{"$f":"SUM(IntermDonorCalc!B97:L97)","v":0},{"$f":"SUM(IntermDonorCalc!M97:W97)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B97:L97)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M97:W97)","v":0},{"$f":"SUM(BDIntermDonorCalc!B97:L97)","v":0},{"$f":"SUM(BDIntermDonorCalc!M97:W97)","v":0},null,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A98=\"\",\"\",IntermDonorCalc!A98)","v":""}]
[{"$f":"IF(IntermDonorCalc!A99=\"\",\"\",IntermDonorCalc!A99)","v":"Program management"}]
[{"$f":"IF(IntermDonorCalc!A100=\"\",\"\",IntermDonorCalc!A100)","v":""}]
[{"$f":"IF(IntermDonorCalc!A101=\"\",\"\",IntermDonorCalc!A101)","v":""}]
[{"$f":"IF(IntermDonorCalc!A102=\"\",\"\",IntermDonorCalc!A102)","v":"Personnel"},{"$f":"SUM(IntermDonorCalc!B102:L102)","v":0},{"$f":"SUM(IntermDonorCalc!M102:W102)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B102:L102)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M102:W102)","v":0},{"$f":"SUM(BDIntermDonorCalc!B102:L102)","v":0},{"$f":"SUM(BDIntermDonorCalc!M102:W102)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((M117/$M$28+M118/$M$29+M119/$M$30+M120/$M$31+M121/$M$32)))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((N117/$M$28+N118/$M$29+N119/$M$30+N120/$M$31+N121/$M$32)))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((R117/$M$28+R118/$M$29+R119/$M$30+R120/$M$31+R121/$M$32)))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((S117/$M$28+S118/$M$29+S119/$M$30+S120/$M$31+S121/$M$32)))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A103=\"\",\"\",IntermDonorCalc!A103)","v":"Communications"},{"$f":"SUM(IntermDonorCalc!B103:L103)","v":0},{"$f":"SUM(IntermDonorCalc!M103:W103)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B103:L103)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M103:W103)","v":0},{"$f":"SUM(BDIntermDonorCalc!B103:L103)","v":0},{"$f":"SUM(BDIntermDonorCalc!M103:W103)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(M125/$M$28+M126/$M$29+M127/$M$30+M128/$M$31+M129/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(N125/$M$28+N126/$M$29+N127/$M$30+N128/$M$31+N129/$M$32))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(R125/$M$28+R126/$M$29+R127/$M$30+R128/$M$31+R129/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(S125/$M$28+S126/$M$29+S127/$M$30+S128/$M$31+S129/$M$32))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A104=\"\",\"\",IntermDonorCalc!A104)","v":"Supplies, utilities & other recurrent cost"},{"$f":"SUM(IntermDonorCalc!B104:L104)","v":0},{"$f":"SUM(IntermDonorCalc!M104:W104)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B104:L104)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M104:W104)","v":0},{"$f":"SUM(BDIntermDonorCalc!B104:L104)","v":0},{"$f":"SUM(BDIntermDonorCalc!M104:W104)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(M133/$M$28+M134/$M$29+M135/$M$30+M136/$M$31+M137/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(N133/$M$28+N134/$M$29+N135/$M$30+N136/$M$31+N137/$M$32))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(R133/$M$28+R134/$M$29+R135/$M$30+R136/$M$31+R137/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(S133/$M$28+S134/$M$29+S135/$M$30+S136/$M$31+S137/$M$32))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A105=\"\",\"\",IntermDonorCalc!A105)","v":"Equipment"},{"$f":"SUM(IntermDonorCalc!B105:L105)","v":0},{"$f":"SUM(IntermDonorCalc!M105:W105)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B105:L105)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M105:W105)","v":0},{"$f":"SUM(BDIntermDonorCalc!B105:L105)","v":0},{"$f":"SUM(BDIntermDonorCalc!M105:W105)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(M141/$M$28+M142/$M$29+M143/$M$30+M144/$M$31+M145/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(N141/$M$28+N142/$M$29+N143/$M$30+N144/$M$31+N145/$M$32))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(R141/$M$28+R142/$M$29+R143/$M$30+R144/$M$31+R145/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(S141/$M$28+S142/$M$29+S143/$M$30+S144/$M$31+S145/$M$32))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A106=\"\",\"\",IntermDonorCalc!A106)","v":"Consultants"},{"$f":"SUM(IntermDonorCalc!B106:L106)","v":0},{"$f":"SUM(IntermDonorCalc!M106:W106)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B106:L106)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M106:W106)","v":0},{"$f":"SUM(BDIntermDonorCalc!B106:L106)","v":0},{"$f":"SUM(BDIntermDonorCalc!M106:W106)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(M149/$M$28+M150/$M$29+M151/$M$30+M152/$M$31+M153/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(N149/$M$28+N150/$M$29+N151/$M$30+N152/$M$31+N153/$M$32))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(R149/$M$28+R150/$M$29+R151/$M$30+R152/$M$31+R153/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(S149/$M$28+S150/$M$29+S151/$M$30+S152/$M$31+S153/$M$32))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A107=\"\",\"\",IntermDonorCalc!A107)","v":"TOTAL"},{"$f":"SUM(IntermDonorCalc!B107:L107)","v":0},{"$f":"SUM(IntermDonorCalc!M107:W107)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B107:L107)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M107:W107)","v":0},{"$f":"SUM(BDIntermDonorCalc!B107:L107)","v":0},{"$f":"SUM(BDIntermDonorCalc!M107:W107)","v":0},null,null,null,null,null,{"$f":"SUM(M102:M106)","v":0},{"$f":"SUM(N102:N106)","v":0},0,0,0,{"$f":"SUM(R102:R106)","v":0},{"$f":"SUM(S102:S106)","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A108=\"\",\"\",IntermDonorCalc!A108)","v":""}]
[{"$f":"IF(IntermDonorCalc!A109=\"\",\"\",IntermDonorCalc!A109)","v":"National"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A110=\"\",\"\",IntermDonorCalc!A110)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A111=\"\",\"\",IntermDonorCalc!A111)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A112=\"\",\"\",IntermDonorCalc!A112)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A113=\"\",\"\",IntermDonorCalc!A113)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A114=\"\",\"\",IntermDonorCalc!A114)","v":""}]
[{"$f":"IF(IntermDonorCalc!A115=\"\",\"\",IntermDonorCalc!A115)","v":"Personnel"}]
[{"$f":"IF(IntermDonorCalc!A116=\"\",\"\",IntermDonorCalc!A116)","v":""}]
[{"$f":"IF(IntermDonorCalc!A117=\"\",\"\",IntermDonorCalc!A117)","v":"National"},{"$f":"SUM(IntermDonorCalc!B117:L117)","v":0},{"$f":"SUM(IntermDonorCalc!M117:W117)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B117:L117)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M117:W117)","v":0},{"$f":"SUM(BDIntermDonorCalc!B117:L117)","v":0},{"$f":"SUM(BDIntermDonorCalc!M117:W117)","v":0},{"$f":"'StaffCalc&Factors'!T29","v":0},{"$f":"'StaffCalc&Factors'!U29","v":0},{"$f":"'StaffCalc&Factors'!V29","v":0},{"$f":"'StaffCalc&Factors'!W29","v":0},{"$f":"'StaffCalc&Factors'!X29","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D117*H117,$F117*H117)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E117*H117,$G117*H117)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A118=\"\",\"\",IntermDonorCalc!A118)","v":0},{"$f":"SUM(IntermDonorCalc!B118:L118)","v":0},{"$f":"SUM(IntermDonorCalc!M118:W118)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B118:L118)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M118:W118)","v":0},{"$f":"SUM(BDIntermDonorCalc!B118:L118)","v":0},{"$f":"SUM(BDIntermDonorCalc!M118:W118)","v":0},{"$f":"'StaffCalc&Factors'!T30","v":0},{"$f":"'StaffCalc&Factors'!U30","v":0},{"$f":"'StaffCalc&Factors'!V30","v":0},{"$f":"'StaffCalc&Factors'!W30","v":0},{"$f":"'StaffCalc&Factors'!X30","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A119=\"\",\"\",IntermDonorCalc!A119)","v":0},{"$f":"SUM(IntermDonorCalc!B119:L119)","v":0},{"$f":"SUM(IntermDonorCalc!M119:W119)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B119:L119)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M119:W119)","v":0},{"$f":"SUM(BDIntermDonorCalc!B119:L119)","v":0},{"$f":"SUM(BDIntermDonorCalc!M119:W119)","v":0},{"$f":"'StaffCalc&Factors'!T31","v":0},{"$f":"'StaffCalc&Factors'!U31","v":0},{"$f":"'StaffCalc&Factors'!V31","v":0},{"$f":"'StaffCalc&Factors'!W31","v":0},{"$f":"'StaffCalc&Factors'!X31","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A120=\"\",\"\",IntermDonorCalc!A120)","v":0},{"$f":"SUM(IntermDonorCalc!B120:L120)","v":0},{"$f":"SUM(IntermDonorCalc!M120:W120)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B120:L120)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M120:W120)","v":0},{"$f":"SUM(BDIntermDonorCalc!B120:L120)","v":0},{"$f":"SUM(BDIntermDonorCalc!M120:W120)","v":0},{"$f":"'StaffCalc&Factors'!T32","v":0},{"$f":"'StaffCalc&Factors'!U32","v":0},{"$f":"'StaffCalc&Factors'!V32","v":0},{"$f":"'StaffCalc&Factors'!W32","v":0},{"$f":"'StaffCalc&Factors'!X32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A121=\"\",\"\",IntermDonorCalc!A121)","v":0},{"$f":"SUM(IntermDonorCalc!B121:L121)","v":0},{"$f":"SUM(IntermDonorCalc!M121:W121)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B121:L121)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M121:W121)","v":0},{"$f":"SUM(BDIntermDonorCalc!B121:L121)","v":0},{"$f":"SUM(BDIntermDonorCalc!M121:W121)","v":0},{"$f":"'StaffCalc&Factors'!T33","v":1},{"$f":"'StaffCalc&Factors'!U33","v":1},{"$f":"'StaffCalc&Factors'!V33","v":1},{"$f":"'StaffCalc&Factors'!W33","v":1},{"$f":"'StaffCalc&Factors'!X33","v":1},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A122=\"\",\"\",IntermDonorCalc!A122)","v":""}]
[{"$f":"IF(IntermDonorCalc!A123=\"\",\"\",IntermDonorCalc!A123)","v":"Communications"}]
[{"$f":"IF(IntermDonorCalc!A124=\"\",\"\",IntermDonorCalc!A124)","v":""}]
[{"$f":"IF(IntermDonorCalc!A125=\"\",\"\",IntermDonorCalc!A125)","v":"National"},{"$f":"SUM(IntermDonorCalc!B125:L125)","v":0},{"$f":"SUM(IntermDonorCalc!M125:W125)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B125:L125)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M125:W125)","v":0},{"$f":"SUM(BDIntermDonorCalc!B125:L125)","v":0},{"$f":"SUM(BDIntermDonorCalc!M125:W125)","v":0},{"$f":"'StaffCalc&Factors'!T29","v":0},{"$f":"'StaffCalc&Factors'!U29","v":0},{"$f":"'StaffCalc&Factors'!V29","v":0},{"$f":"'StaffCalc&Factors'!W29","v":0},{"$f":"'StaffCalc&Factors'!X29","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D125*H125,$F125*H125)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E125*H125,$G125*H125)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A126=\"\",\"\",IntermDonorCalc!A126)","v":0},{"$f":"SUM(IntermDonorCalc!B126:L126)","v":0},{"$f":"SUM(IntermDonorCalc!M126:W126)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B126:L126)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M126:W126)","v":0},{"$f":"SUM(BDIntermDonorCalc!B126:L126)","v":0},{"$f":"SUM(BDIntermDonorCalc!M126:W126)","v":0},{"$f":"'StaffCalc&Factors'!T30","v":0},{"$f":"'StaffCalc&Factors'!U30","v":0},{"$f":"'StaffCalc&Factors'!V30","v":0},{"$f":"'StaffCalc&Factors'!W30","v":0},{"$f":"'StaffCalc&Factors'!X30","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A127=\"\",\"\",IntermDonorCalc!A127)","v":0},{"$f":"SUM(IntermDonorCalc!B127:L127)","v":0},{"$f":"SUM(IntermDonorCalc!M127:W127)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B127:L127)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M127:W127)","v":0},{"$f":"SUM(BDIntermDonorCalc!B127:L127)","v":0},{"$f":"SUM(BDIntermDonorCalc!M127:W127)","v":0},{"$f":"'StaffCalc&Factors'!T31","v":0},{"$f":"'StaffCalc&Factors'!U31","v":0},{"$f":"'StaffCalc&Factors'!V31","v":0},{"$f":"'StaffCalc&Factors'!W31","v":0},{"$f":"'StaffCalc&Factors'!X31","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A128=\"\",\"\",IntermDonorCalc!A128)","v":0},{"$f":"SUM(IntermDonorCalc!B128:L128)","v":0},{"$f":"SUM(IntermDonorCalc!M128:W128)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B128:L128)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M128:W128)","v":0},{"$f":"SUM(BDIntermDonorCalc!B128:L128)","v":0},{"$f":"SUM(BDIntermDonorCalc!M128:W128)","v":0},{"$f":"'StaffCalc&Factors'!T32","v":0},{"$f":"'StaffCalc&Factors'!U32","v":0},{"$f":"'StaffCalc&Factors'!V32","v":0},{"$f":"'StaffCalc&Factors'!W32","v":0},{"$f":"'StaffCalc&Factors'!X32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A129=\"\",\"\",IntermDonorCalc!A129)","v":0},{"$f":"SUM(IntermDonorCalc!B129:L129)","v":0},{"$f":"SUM(IntermDonorCalc!M129:W129)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B129:L129)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M129:W129)","v":0},{"$f":"SUM(BDIntermDonorCalc!B129:L129)","v":0},{"$f":"SUM(BDIntermDonorCalc!M129:W129)","v":0},{"$f":"'StaffCalc&Factors'!T33","v":1},{"$f":"'StaffCalc&Factors'!U33","v":1},{"$f":"'StaffCalc&Factors'!V33","v":1},{"$f":"'StaffCalc&Factors'!W33","v":1},{"$f":"'StaffCalc&Factors'!X33","v":1},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A130=\"\",\"\",IntermDonorCalc!A130)","v":""}]
[{"$f":"IF(IntermDonorCalc!A131=\"\",\"\",IntermDonorCalc!A131)","v":"Supplies, utilities & other recurrent cost"}]
[{"$f":"IF(IntermDonorCalc!A132=\"\",\"\",IntermDonorCalc!A132)","v":""}]
[{"$f":"IF(IntermDonorCalc!A133=\"\",\"\",IntermDonorCalc!A133)","v":"National"},{"$f":"SUM(IntermDonorCalc!B133:L133)","v":0},{"$f":"SUM(IntermDonorCalc!M133:W133)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B133:L133)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M133:W133)","v":0},{"$f":"SUM(BDIntermDonorCalc!B133:L133)","v":0},{"$f":"SUM(BDIntermDonorCalc!M133:W133)","v":0},{"$f":"'StaffCalc&Factors'!T29","v":0},{"$f":"'StaffCalc&Factors'!U29","v":0},{"$f":"'StaffCalc&Factors'!V29","v":0},{"$f":"'StaffCalc&Factors'!W29","v":0},{"$f":"'StaffCalc&Factors'!X29","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D133*H133,$F133*H133)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E133*H133,$G133*H133)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A134=\"\",\"\",IntermDonorCalc!A134)","v":0},{"$f":"SUM(IntermDonorCalc!B134:L134)","v":0},{"$f":"SUM(IntermDonorCalc!M134:W134)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B134:L134)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M134:W134)","v":0},{"$f":"SUM(BDIntermDonorCalc!B134:L134)","v":0},{"$f":"SUM(BDIntermDonorCalc!M134:W134)","v":0},{"$f":"'StaffCalc&Factors'!T30","v":0},{"$f":"'StaffCalc&Factors'!U30","v":0},{"$f":"'StaffCalc&Factors'!V30","v":0},{"$f":"'StaffCalc&Factors'!W30","v":0},{"$f":"'StaffCalc&Factors'!X30","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A135=\"\",\"\",IntermDonorCalc!A135)","v":0},{"$f":"SUM(IntermDonorCalc!B135:L135)","v":0},{"$f":"SUM(IntermDonorCalc!M135:W135)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B135:L135)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M135:W135)","v":0},{"$f":"SUM(BDIntermDonorCalc!B135:L135)","v":0},{"$f":"SUM(BDIntermDonorCalc!M135:W135)","v":0},{"$f":"'StaffCalc&Factors'!T31","v":0},{"$f":"'StaffCalc&Factors'!U31","v":0},{"$f":"'StaffCalc&Factors'!V31","v":0},{"$f":"'StaffCalc&Factors'!W31","v":0},{"$f":"'StaffCalc&Factors'!X31","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A136=\"\",\"\",IntermDonorCalc!A136)","v":0},{"$f":"SUM(IntermDonorCalc!B136:L136)","v":0},{"$f":"SUM(IntermDonorCalc!M136:W136)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B136:L136)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M136:W136)","v":0},{"$f":"SUM(BDIntermDonorCalc!B136:L136)","v":0},{"$f":"SUM(BDIntermDonorCalc!M136:W136)","v":0},{"$f":"'StaffCalc&Factors'!T32","v":0},{"$f":"'StaffCalc&Factors'!U32","v":0},{"$f":"'StaffCalc&Factors'!V32","v":0},{"$f":"'StaffCalc&Factors'!W32","v":0},{"$f":"'StaffCalc&Factors'!X32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A137=\"\",\"\",IntermDonorCalc!A137)","v":0},{"$f":"SUM(IntermDonorCalc!B137:L137)","v":0},{"$f":"SUM(IntermDonorCalc!M137:W137)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B137:L137)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M137:W137)","v":0},{"$f":"SUM(BDIntermDonorCalc!B137:L137)","v":0},{"$f":"SUM(BDIntermDonorCalc!M137:W137)","v":0},{"$f":"'StaffCalc&Factors'!T33","v":1},{"$f":"'StaffCalc&Factors'!U33","v":1},{"$f":"'StaffCalc&Factors'!V33","v":1},{"$f":"'StaffCalc&Factors'!W33","v":1},{"$f":"'StaffCalc&Factors'!X33","v":1},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A138=\"\",\"\",IntermDonorCalc!A138)","v":""}]
[{"$f":"IF(IntermDonorCalc!A139=\"\",\"\",IntermDonorCalc!A139)","v":"Equipment"}]
[{"$f":"IF(IntermDonorCalc!A140=\"\",\"\",IntermDonorCalc!A140)","v":""}]
[{"$f":"IF(IntermDonorCalc!A141=\"\",\"\",IntermDonorCalc!A141)","v":"National"},{"$f":"SUM(IntermDonorCalc!B141:L141)","v":0},{"$f":"SUM(IntermDonorCalc!M141:W141)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B141:L141)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M141:W141)","v":0},{"$f":"SUM(BDIntermDonorCalc!B141:L141)","v":0},{"$f":"SUM(BDIntermDonorCalc!M141:W141)","v":0},{"$f":"'StaffCalc&Factors'!O21","v":0},{"$f":"'StaffCalc&Factors'!P21","v":0},{"$f":"'StaffCalc&Factors'!Q21","v":0},{"$f":"'StaffCalc&Factors'!R21","v":0},{"$f":"'StaffCalc&Factors'!S21","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D141*H141,$F141*H141)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E141*H141,$G141*H141)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A142=\"\",\"\",IntermDonorCalc!A142)","v":0},{"$f":"SUM(IntermDonorCalc!B142:L142)","v":0},{"$f":"SUM(IntermDonorCalc!M142:W142)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B142:L142)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M142:W142)","v":0},{"$f":"SUM(BDIntermDonorCalc!B142:L142)","v":0},{"$f":"SUM(BDIntermDonorCalc!M142:W142)","v":0},{"$f":"'StaffCalc&Factors'!O22","v":0},{"$f":"'StaffCalc&Factors'!P22","v":0},{"$f":"'StaffCalc&Factors'!Q22","v":0},{"$f":"'StaffCalc&Factors'!R22","v":0},{"$f":"'StaffCalc&Factors'!S22","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A143=\"\",\"\",IntermDonorCalc!A143)","v":0},{"$f":"SUM(IntermDonorCalc!B143:L143)","v":0},{"$f":"SUM(IntermDonorCalc!M143:W143)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B143:L143)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M143:W143)","v":0},{"$f":"SUM(BDIntermDonorCalc!B143:L143)","v":0},{"$f":"SUM(BDIntermDonorCalc!M143:W143)","v":0},{"$f":"'StaffCalc&Factors'!O23","v":0},{"$f":"'StaffCalc&Factors'!P23","v":0},{"$f":"'StaffCalc&Factors'!Q23","v":0},{"$f":"'StaffCalc&Factors'!R23","v":0},{"$f":"'StaffCalc&Factors'!S23","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A144=\"\",\"\",IntermDonorCalc!A144)","v":0},{"$f":"SUM(IntermDonorCalc!B144:L144)","v":0},{"$f":"SUM(IntermDonorCalc!M144:W144)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B144:L144)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M144:W144)","v":0},{"$f":"SUM(BDIntermDonorCalc!B144:L144)","v":0},{"$f":"SUM(BDIntermDonorCalc!M144:W144)","v":0},{"$f":"'StaffCalc&Factors'!O24","v":0},{"$f":"'StaffCalc&Factors'!P24","v":0},{"$f":"'StaffCalc&Factors'!Q24","v":0},{"$f":"'StaffCalc&Factors'!R24","v":0},{"$f":"'StaffCalc&Factors'!S24","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A145=\"\",\"\",IntermDonorCalc!A145)","v":0},{"$f":"SUM(IntermDonorCalc!B145:L145)","v":0},{"$f":"SUM(IntermDonorCalc!M145:W145)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B145:L145)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M145:W145)","v":0},{"$f":"SUM(BDIntermDonorCalc!B145:L145)","v":0},{"$f":"SUM(BDIntermDonorCalc!M145:W145)","v":0},{"$f":"'StaffCalc&Factors'!O25","v":0},{"$f":"'StaffCalc&Factors'!P25","v":0},{"$f":"'StaffCalc&Factors'!Q25","v":0},{"$f":"'StaffCalc&Factors'!R25","v":0},{"$f":"'StaffCalc&Factors'!S25","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A146=\"\",\"\",IntermDonorCalc!A146)","v":""}]
[{"$f":"IF(IntermDonorCalc!A147=\"\",\"\",IntermDonorCalc!A147)","v":"Consultants"}]
[{"$f":"IF(IntermDonorCalc!A148=\"\",\"\",IntermDonorCalc!A148)","v":""}]
[{"$f":"IF(IntermDonorCalc!A149=\"\",\"\",IntermDonorCalc!A149)","v":"National"},{"$f":"SUM(IntermDonorCalc!B149:L149)","v":0},{"$f":"SUM(IntermDonorCalc!M149:W149)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B149:L149)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M149:W149)","v":0},{"$f":"SUM(BDIntermDonorCalc!B149:L149)","v":0},{"$f":"SUM(BDIntermDonorCalc!M149:W149)","v":0},{"$f":"'StaffCalc&Factors'!O21","v":0},{"$f":"'StaffCalc&Factors'!P21","v":0},{"$f":"'StaffCalc&Factors'!Q21","v":0},{"$f":"'StaffCalc&Factors'!R21","v":0},{"$f":"'StaffCalc&Factors'!S21","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D149*H149,$F149*H149)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E149*H149,$G149*H149)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A150=\"\",\"\",IntermDonorCalc!A150)","v":0},{"$f":"SUM(IntermDonorCalc!B150:L150)","v":0},{"$f":"SUM(IntermDonorCalc!M150:W150)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B150:L150)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M150:W150)","v":0},{"$f":"SUM(BDIntermDonorCalc!B150:L150)","v":0},{"$f":"SUM(BDIntermDonorCalc!M150:W150)","v":0},{"$f":"'StaffCalc&Factors'!O22","v":0},{"$f":"'StaffCalc&Factors'!P22","v":0},{"$f":"'StaffCalc&Factors'!Q22","v":0},{"$f":"'StaffCalc&Factors'!R22","v":0},{"$f":"'StaffCalc&Factors'!S22","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A151=\"\",\"\",IntermDonorCalc!A151)","v":0},{"$f":"SUM(IntermDonorCalc!B151:L151)","v":0},{"$f":"SUM(IntermDonorCalc!M151:W151)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B151:L151)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M151:W151)","v":0},{"$f":"SUM(BDIntermDonorCalc!B151:L151)","v":0},{"$f":"SUM(BDIntermDonorCalc!M151:W151)","v":0},{"$f":"'StaffCalc&Factors'!O23","v":0},{"$f":"'StaffCalc&Factors'!P23","v":0},{"$f":"'StaffCalc&Factors'!Q23","v":0},{"$f":"'StaffCalc&Factors'!R23","v":0},{"$f":"'StaffCalc&Factors'!S23","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A152=\"\",\"\",IntermDonorCalc!A152)","v":0},{"$f":"SUM(IntermDonorCalc!B152:L152)","v":0},{"$f":"SUM(IntermDonorCalc!M152:W152)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B152:L152)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M152:W152)","v":0},{"$f":"SUM(BDIntermDonorCalc!B152:L152)","v":0},{"$f":"SUM(BDIntermDonorCalc!M152:W152)","v":0},{"$f":"'StaffCalc&Factors'!O24","v":0},{"$f":"'StaffCalc&Factors'!P24","v":0},{"$f":"'StaffCalc&Factors'!Q24","v":0},{"$f":"'StaffCalc&Factors'!R24","v":0},{"$f":"'StaffCalc&Factors'!S24","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A153=\"\",\"\",IntermDonorCalc!A153)","v":0},{"$f":"SUM(IntermDonorCalc!B153:L153)","v":0},{"$f":"SUM(IntermDonorCalc!M153:W153)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B153:L153)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M153:W153)","v":0},{"$f":"SUM(BDIntermDonorCalc!B153:L153)","v":0},{"$f":"SUM(BDIntermDonorCalc!M153:W153)","v":0},{"$f":"'StaffCalc&Factors'!O25","v":0},{"$f":"'StaffCalc&Factors'!P25","v":0},{"$f":"'StaffCalc&Factors'!Q25","v":0},{"$f":"'StaffCalc&Factors'!R25","v":0},{"$f":"'StaffCalc&Factors'!S25","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A154=\"\",\"\",IntermDonorCalc!A154)","v":""}]
[{"$f":"IF(IntermDonorCalc!A155=\"\",\"\",IntermDonorCalc!A155)","v":"Supervision"}]
[{"$f":"IF(IntermDonorCalc!A156=\"\",\"\",IntermDonorCalc!A156)","v":""}]
[{"$f":"IF(IntermDonorCalc!A157=\"\",\"\",IntermDonorCalc!A157)","v":""}]
[{"$f":"IF(IntermDonorCalc!A158=\"\",\"\",IntermDonorCalc!A158)","v":"Supervision workshops & meetings"},{"$f":"SUM(IntermDonorCalc!B158:L158)","v":0},{"$f":"SUM(IntermDonorCalc!M158:W158)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B158:L158)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M158:W158)","v":0},{"$f":"SUM(BDIntermDonorCalc!B158:L158)","v":0},{"$f":"SUM(BDIntermDonorCalc!M158:W158)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((M174/$M$28+M175/$M$29+M176/$M$30+M177/$M$31+M178/$M$32)))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((N174/$M$28+N175/$M$29+N176/$M$30+N177/$M$31+N178/$M$32)))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((R174/$M$28+R175/$M$29+R176/$M$30+R177/$M$31+R178/$M$32)))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,((S174/$M$28+S175/$M$29+S176/$M$30+S177/$M$31+S178/$M$32)))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A159=\"\",\"\",IntermDonorCalc!A159)","v":"Personnel"},{"$f":"SUM(IntermDonorCalc!B159:L159)","v":0},{"$f":"SUM(IntermDonorCalc!M159:W159)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B159:L159)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M159:W159)","v":0},{"$f":"SUM(BDIntermDonorCalc!B159:L159)","v":0},{"$f":"SUM(BDIntermDonorCalc!M159:W159)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(M182/$M$28+M183/$M$29+M184/$M$30+M185/$M$31+M186/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(N182/$M$28+N183/$M$29+N184/$M$30+N185/$M$31+N186/$M$32))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(R182/$M$28+R183/$M$29+R184/$M$30+R185/$M$31+R186/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(S182/$M$28+S183/$M$29+S184/$M$30+S185/$M$31+S186/$M$32))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A160=\"\",\"\",IntermDonorCalc!A160)","v":"Communications"},{"$f":"SUM(IntermDonorCalc!B160:L160)","v":0},{"$f":"SUM(IntermDonorCalc!M160:W160)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B160:L160)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M160:W160)","v":0},{"$f":"SUM(BDIntermDonorCalc!B160:L160)","v":0},{"$f":"SUM(BDIntermDonorCalc!M160:W160)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(M190/$M$28+M191/$M$29+M192/$M$30+M193/$M$31+M194/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(N190/$M$28+N191/$M$29+N192/$M$30+N193/$M$31+N194/$M$32))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(R190/$M$28+R191/$M$29+R192/$M$30+R193/$M$31+R194/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(S190/$M$28+S191/$M$29+S192/$M$30+S193/$M$31+S194/$M$32))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A161=\"\",\"\",IntermDonorCalc!A161)","v":"Supplies, utilities & other recurrent cost"},{"$f":"SUM(IntermDonorCalc!B161:L161)","v":0},{"$f":"SUM(IntermDonorCalc!M161:W161)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B161:L161)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M161:W161)","v":0},{"$f":"SUM(BDIntermDonorCalc!B161:L161)","v":0},{"$f":"SUM(BDIntermDonorCalc!M161:W161)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(M198/$M$28+M199/$M$29+M200/$M$30+M201/$M$31+M202/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(N198/$M$28+N199/$M$29+N200/$M$30+N201/$M$31+N202/$M$32))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(R198/$M$28+R199/$M$29+R200/$M$30+R201/$M$31+R202/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(S198/$M$28+S199/$M$29+S200/$M$30+S201/$M$31+S202/$M$32))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A162=\"\",\"\",IntermDonorCalc!A162)","v":"Equipment"},{"$f":"SUM(IntermDonorCalc!B162:L162)","v":0},{"$f":"SUM(IntermDonorCalc!M162:W162)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B162:L162)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M162:W162)","v":0},{"$f":"SUM(BDIntermDonorCalc!B162:L162)","v":0},{"$f":"SUM(BDIntermDonorCalc!M162:W162)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(M206/$M$28+M207/$M$29+M208/$M$30+M209/$M$31+M210/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(N206/$M$28+N207/$M$29+N208/$M$30+N209/$M$31+N210/$M$32))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(R206/$M$28+R207/$M$29+R208/$M$30+R209/$M$31+R210/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(S206/$M$28+S207/$M$29+S208/$M$30+S209/$M$31+S210/$M$32))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A163=\"\",\"\",IntermDonorCalc!A163)","v":"Consultants"},{"$f":"SUM(IntermDonorCalc!B163:L163)","v":0},{"$f":"SUM(IntermDonorCalc!M163:W163)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B163:L163)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M163:W163)","v":0},{"$f":"SUM(BDIntermDonorCalc!B163:L163)","v":0},{"$f":"SUM(BDIntermDonorCalc!M163:W163)","v":0},null,null,null,null,null,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(M214/$M$28+M215/$M$29+M216/$M$30+M217/$M$31+M218/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(N214/$M$28+N215/$M$29+N216/$M$30+N217/$M$31+N218/$M$32))","v":0},0,0,0,{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(R214/$M$28+R215/$M$29+R216/$M$30+R217/$M$31+R218/$M$32))","v":0},{"$f":"IF(OR($M$28=0,$M$29=0,$M$30=0,$M$31=0,$M$32=0),0,(S214/$M$28+S215/$M$29+S216/$M$30+S217/$M$31+S218/$M$32))","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A164=\"\",\"\",IntermDonorCalc!A164)","v":"TOTAL"},{"$f":"SUM(IntermDonorCalc!B164:L164)","v":0},{"$f":"SUM(IntermDonorCalc!M164:W164)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B164:L164)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M164:W164)","v":0},{"$f":"SUM(BDIntermDonorCalc!B164:L164)","v":0},{"$f":"SUM(BDIntermDonorCalc!M164:W164)","v":0},null,null,null,null,null,{"$f":"SUM(M158:M162)","v":0},{"$f":"SUM(N158:N163)","v":0},0,0,0,{"$f":"SUM(R158:R163)","v":0},{"$f":"SUM(S158:S163)","v":0},0,0,0]
[{"$f":"IF(IntermDonorCalc!A165=\"\",\"\",IntermDonorCalc!A165)","v":""}]
[{"$f":"IF(IntermDonorCalc!A166=\"\",\"\",IntermDonorCalc!A166)","v":"National"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A167=\"\",\"\",IntermDonorCalc!A167)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A168=\"\",\"\",IntermDonorCalc!A168)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A169=\"\",\"\",IntermDonorCalc!A169)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A170=\"\",\"\",IntermDonorCalc!A170)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ModelCost!$E$17","v":0},{"$f":"ModelCost!$F$17","v":0},{"$f":"ModelCost!$G$17","v":0},{"$f":"ModelCost!$H$17","v":0},{"$f":"ModelCost!$I$17","v":0}]
[{"$f":"IF(IntermDonorCalc!A171=\"\",\"\",IntermDonorCalc!A171)","v":""}]
[{"$f":"IF(IntermDonorCalc!A172=\"\",\"\",IntermDonorCalc!A172)","v":"Supervision workshops & meetings"}]
[{"$f":"IF(IntermDonorCalc!A173=\"\",\"\",IntermDonorCalc!A173)","v":""}]
[{"$f":"IF(IntermDonorCalc!A174=\"\",\"\",IntermDonorCalc!A174)","v":"National"},{"$f":"SUM(IntermDonorCalc!B174:L174)","v":0},{"$f":"SUM(IntermDonorCalc!M174:W174)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B174:L174)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M174:W174)","v":0},{"$f":"SUM(BDIntermDonorCalc!B174:L174)","v":0},{"$f":"SUM(BDIntermDonorCalc!M174:W174)","v":0},{"$f":"'StaffCalc&Factors'!T29","v":0},{"$f":"'StaffCalc&Factors'!U29","v":0},{"$f":"'StaffCalc&Factors'!V29","v":0},{"$f":"'StaffCalc&Factors'!W29","v":0},{"$f":"'StaffCalc&Factors'!X29","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D174*H174,$F174*H174)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E174*H174,$G174*H174)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A175=\"\",\"\",IntermDonorCalc!A175)","v":0},{"$f":"SUM(IntermDonorCalc!B175:L175)","v":0},{"$f":"SUM(IntermDonorCalc!M175:W175)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B175:L175)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M175:W175)","v":0},{"$f":"SUM(BDIntermDonorCalc!B175:L175)","v":0},{"$f":"SUM(BDIntermDonorCalc!M175:W175)","v":0},{"$f":"'StaffCalc&Factors'!T30","v":0},{"$f":"'StaffCalc&Factors'!U30","v":0},{"$f":"'StaffCalc&Factors'!V30","v":0},{"$f":"'StaffCalc&Factors'!W30","v":0},{"$f":"'StaffCalc&Factors'!X30","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A176=\"\",\"\",IntermDonorCalc!A176)","v":0},{"$f":"SUM(IntermDonorCalc!B176:L176)","v":0},{"$f":"SUM(IntermDonorCalc!M176:W176)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B176:L176)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M176:W176)","v":0},{"$f":"SUM(BDIntermDonorCalc!B176:L176)","v":0},{"$f":"SUM(BDIntermDonorCalc!M176:W176)","v":0},{"$f":"'StaffCalc&Factors'!T31","v":0},{"$f":"'StaffCalc&Factors'!U31","v":0},{"$f":"'StaffCalc&Factors'!V31","v":0},{"$f":"'StaffCalc&Factors'!W31","v":0},{"$f":"'StaffCalc&Factors'!X31","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A177=\"\",\"\",IntermDonorCalc!A177)","v":0},{"$f":"SUM(IntermDonorCalc!B177:L177)","v":0},{"$f":"SUM(IntermDonorCalc!M177:W177)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B177:L177)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M177:W177)","v":0},{"$f":"SUM(BDIntermDonorCalc!B177:L177)","v":0},{"$f":"SUM(BDIntermDonorCalc!M177:W177)","v":0},{"$f":"'StaffCalc&Factors'!T32","v":0},{"$f":"'StaffCalc&Factors'!U32","v":0},{"$f":"'StaffCalc&Factors'!V32","v":0},{"$f":"'StaffCalc&Factors'!W32","v":0},{"$f":"'StaffCalc&Factors'!X32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A178=\"\",\"\",IntermDonorCalc!A178)","v":0},{"$f":"SUM(IntermDonorCalc!B178:L178)","v":0},{"$f":"SUM(IntermDonorCalc!M178:W178)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B178:L178)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M178:W178)","v":0},{"$f":"SUM(BDIntermDonorCalc!B178:L178)","v":0},{"$f":"SUM(BDIntermDonorCalc!M178:W178)","v":0},{"$f":"'StaffCalc&Factors'!T33","v":1},{"$f":"'StaffCalc&Factors'!U33","v":1},{"$f":"'StaffCalc&Factors'!V33","v":1},{"$f":"'StaffCalc&Factors'!W33","v":1},{"$f":"'StaffCalc&Factors'!X33","v":1},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A179=\"\",\"\",IntermDonorCalc!A179)","v":""}]
[{"$f":"IF(IntermDonorCalc!A180=\"\",\"\",IntermDonorCalc!A180)","v":"Personnel"}]
[{"$f":"IF(IntermDonorCalc!A181=\"\",\"\",IntermDonorCalc!A181)","v":""}]
[{"$f":"IF(IntermDonorCalc!A182=\"\",\"\",IntermDonorCalc!A182)","v":"National"},{"$f":"SUM(IntermDonorCalc!B182:L182)","v":0},{"$f":"SUM(IntermDonorCalc!M182:W182)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B182:L182)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M182:W182)","v":0},{"$f":"SUM(BDIntermDonorCalc!B182:L182)","v":0},{"$f":"SUM(BDIntermDonorCalc!M182:W182)","v":0},{"$f":"'StaffCalc&Factors'!T29","v":0},{"$f":"'StaffCalc&Factors'!U29","v":0},{"$f":"'StaffCalc&Factors'!V29","v":0},{"$f":"'StaffCalc&Factors'!W29","v":0},{"$f":"'StaffCalc&Factors'!X29","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D182*H182,$F182*H182)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E182*H182,$G182*H182)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A183=\"\",\"\",IntermDonorCalc!A183)","v":0},{"$f":"SUM(IntermDonorCalc!B183:L183)","v":0},{"$f":"SUM(IntermDonorCalc!M183:W183)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B183:L183)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M183:W183)","v":0},{"$f":"SUM(BDIntermDonorCalc!B183:L183)","v":0},{"$f":"SUM(BDIntermDonorCalc!M183:W183)","v":0},{"$f":"'StaffCalc&Factors'!T30","v":0},{"$f":"'StaffCalc&Factors'!U30","v":0},{"$f":"'StaffCalc&Factors'!V30","v":0},{"$f":"'StaffCalc&Factors'!W30","v":0},{"$f":"'StaffCalc&Factors'!X30","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A184=\"\",\"\",IntermDonorCalc!A184)","v":0},{"$f":"SUM(IntermDonorCalc!B184:L184)","v":0},{"$f":"SUM(IntermDonorCalc!M184:W184)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B184:L184)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M184:W184)","v":0},{"$f":"SUM(BDIntermDonorCalc!B184:L184)","v":0},{"$f":"SUM(BDIntermDonorCalc!M184:W184)","v":0},{"$f":"'StaffCalc&Factors'!T31","v":0},{"$f":"'StaffCalc&Factors'!U31","v":0},{"$f":"'StaffCalc&Factors'!V31","v":0},{"$f":"'StaffCalc&Factors'!W31","v":0},{"$f":"'StaffCalc&Factors'!X31","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A185=\"\",\"\",IntermDonorCalc!A185)","v":0},{"$f":"SUM(IntermDonorCalc!B185:L185)","v":0},{"$f":"SUM(IntermDonorCalc!M185:W185)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B185:L185)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M185:W185)","v":0},{"$f":"SUM(BDIntermDonorCalc!B185:L185)","v":0},{"$f":"SUM(BDIntermDonorCalc!M185:W185)","v":0},{"$f":"'StaffCalc&Factors'!T32","v":0},{"$f":"'StaffCalc&Factors'!U32","v":0},{"$f":"'StaffCalc&Factors'!V32","v":0},{"$f":"'StaffCalc&Factors'!W32","v":0},{"$f":"'StaffCalc&Factors'!X32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A186=\"\",\"\",IntermDonorCalc!A186)","v":0},{"$f":"SUM(IntermDonorCalc!B186:L186)","v":0},{"$f":"SUM(IntermDonorCalc!M186:W186)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B186:L186)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M186:W186)","v":0},{"$f":"SUM(BDIntermDonorCalc!B186:L186)","v":0},{"$f":"SUM(BDIntermDonorCalc!M186:W186)","v":0},{"$f":"'StaffCalc&Factors'!T33","v":1},{"$f":"'StaffCalc&Factors'!U33","v":1},{"$f":"'StaffCalc&Factors'!V33","v":1},{"$f":"'StaffCalc&Factors'!W33","v":1},{"$f":"'StaffCalc&Factors'!X33","v":1},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A187=\"\",\"\",IntermDonorCalc!A187)","v":""}]
[{"$f":"IF(IntermDonorCalc!A188=\"\",\"\",IntermDonorCalc!A188)","v":"Communications"}]
[{"$f":"IF(IntermDonorCalc!A189=\"\",\"\",IntermDonorCalc!A189)","v":""}]
[{"$f":"IF(IntermDonorCalc!A190=\"\",\"\",IntermDonorCalc!A190)","v":"National"},{"$f":"SUM(IntermDonorCalc!B190:L190)","v":0},{"$f":"SUM(IntermDonorCalc!M190:W190)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B190:L190)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M190:W190)","v":0},{"$f":"SUM(BDIntermDonorCalc!B190:L190)","v":0},{"$f":"SUM(BDIntermDonorCalc!M190:W190)","v":0},{"$f":"'StaffCalc&Factors'!T29","v":0},{"$f":"'StaffCalc&Factors'!U29","v":0},{"$f":"'StaffCalc&Factors'!V29","v":0},{"$f":"'StaffCalc&Factors'!W29","v":0},{"$f":"'StaffCalc&Factors'!X29","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D190*H190,$F190*H190)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E190*H190,$G190*H190)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A191=\"\",\"\",IntermDonorCalc!A191)","v":0},{"$f":"SUM(IntermDonorCalc!B191:L191)","v":0},{"$f":"SUM(IntermDonorCalc!M191:W191)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B191:L191)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M191:W191)","v":0},{"$f":"SUM(BDIntermDonorCalc!B191:L191)","v":0},{"$f":"SUM(BDIntermDonorCalc!M191:W191)","v":0},{"$f":"'StaffCalc&Factors'!T30","v":0},{"$f":"'StaffCalc&Factors'!U30","v":0},{"$f":"'StaffCalc&Factors'!V30","v":0},{"$f":"'StaffCalc&Factors'!W30","v":0},{"$f":"'StaffCalc&Factors'!X30","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A192=\"\",\"\",IntermDonorCalc!A192)","v":0},{"$f":"SUM(IntermDonorCalc!B192:L192)","v":0},{"$f":"SUM(IntermDonorCalc!M192:W192)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B192:L192)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M192:W192)","v":0},{"$f":"SUM(BDIntermDonorCalc!B192:L192)","v":0},{"$f":"SUM(BDIntermDonorCalc!M192:W192)","v":0},{"$f":"'StaffCalc&Factors'!T31","v":0},{"$f":"'StaffCalc&Factors'!U31","v":0},{"$f":"'StaffCalc&Factors'!V31","v":0},{"$f":"'StaffCalc&Factors'!W31","v":0},{"$f":"'StaffCalc&Factors'!X31","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A193=\"\",\"\",IntermDonorCalc!A193)","v":0},{"$f":"SUM(IntermDonorCalc!B193:L193)","v":0},{"$f":"SUM(IntermDonorCalc!M193:W193)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B193:L193)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M193:W193)","v":0},{"$f":"SUM(BDIntermDonorCalc!B193:L193)","v":0},{"$f":"SUM(BDIntermDonorCalc!M193:W193)","v":0},{"$f":"'StaffCalc&Factors'!T32","v":0},{"$f":"'StaffCalc&Factors'!U32","v":0},{"$f":"'StaffCalc&Factors'!V32","v":0},{"$f":"'StaffCalc&Factors'!W32","v":0},{"$f":"'StaffCalc&Factors'!X32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A194=\"\",\"\",IntermDonorCalc!A194)","v":0},{"$f":"SUM(IntermDonorCalc!B194:L194)","v":0},{"$f":"SUM(IntermDonorCalc!M194:W194)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B194:L194)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M194:W194)","v":0},{"$f":"SUM(BDIntermDonorCalc!B194:L194)","v":0},{"$f":"SUM(BDIntermDonorCalc!M194:W194)","v":0},{"$f":"'StaffCalc&Factors'!T33","v":1},{"$f":"'StaffCalc&Factors'!U33","v":1},{"$f":"'StaffCalc&Factors'!V33","v":1},{"$f":"'StaffCalc&Factors'!W33","v":1},{"$f":"'StaffCalc&Factors'!X33","v":1},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A195=\"\",\"\",IntermDonorCalc!A195)","v":""}]
[{"$f":"IF(IntermDonorCalc!A196=\"\",\"\",IntermDonorCalc!A196)","v":"Supplies, utilities & other recurrent cost"}]
[{"$f":"IF(IntermDonorCalc!A197=\"\",\"\",IntermDonorCalc!A197)","v":""}]
[{"$f":"IF(IntermDonorCalc!A198=\"\",\"\",IntermDonorCalc!A198)","v":"National"},{"$f":"SUM(IntermDonorCalc!B198:L198)","v":0},{"$f":"SUM(IntermDonorCalc!M198:W198)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B198:L198)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M198:W198)","v":0},{"$f":"SUM(BDIntermDonorCalc!B198:L198)","v":0},{"$f":"SUM(BDIntermDonorCalc!M198:W198)","v":0},{"$f":"'StaffCalc&Factors'!T29","v":0},{"$f":"'StaffCalc&Factors'!U29","v":0},{"$f":"'StaffCalc&Factors'!V29","v":0},{"$f":"'StaffCalc&Factors'!W29","v":0},{"$f":"'StaffCalc&Factors'!X29","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D198*H198,$F198*H198)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E198*H198,$G198*H198)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A199=\"\",\"\",IntermDonorCalc!A199)","v":0},{"$f":"SUM(IntermDonorCalc!B199:L199)","v":0},{"$f":"SUM(IntermDonorCalc!M199:W199)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B199:L199)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M199:W199)","v":0},{"$f":"SUM(BDIntermDonorCalc!B199:L199)","v":0},{"$f":"SUM(BDIntermDonorCalc!M199:W199)","v":0},{"$f":"'StaffCalc&Factors'!T30","v":0},{"$f":"'StaffCalc&Factors'!U30","v":0},{"$f":"'StaffCalc&Factors'!V30","v":0},{"$f":"'StaffCalc&Factors'!W30","v":0},{"$f":"'StaffCalc&Factors'!X30","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A200=\"\",\"\",IntermDonorCalc!A200)","v":0},{"$f":"SUM(IntermDonorCalc!B200:L200)","v":0},{"$f":"SUM(IntermDonorCalc!M200:W200)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B200:L200)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M200:W200)","v":0},{"$f":"SUM(BDIntermDonorCalc!B200:L200)","v":0},{"$f":"SUM(BDIntermDonorCalc!M200:W200)","v":0},{"$f":"'StaffCalc&Factors'!T31","v":0},{"$f":"'StaffCalc&Factors'!U31","v":0},{"$f":"'StaffCalc&Factors'!V31","v":0},{"$f":"'StaffCalc&Factors'!W31","v":0},{"$f":"'StaffCalc&Factors'!X31","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A201=\"\",\"\",IntermDonorCalc!A201)","v":0},{"$f":"SUM(IntermDonorCalc!B201:L201)","v":0},{"$f":"SUM(IntermDonorCalc!M201:W201)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B201:L201)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M201:W201)","v":0},{"$f":"SUM(BDIntermDonorCalc!B201:L201)","v":0},{"$f":"SUM(BDIntermDonorCalc!M201:W201)","v":0},{"$f":"'StaffCalc&Factors'!T32","v":0},{"$f":"'StaffCalc&Factors'!U32","v":0},{"$f":"'StaffCalc&Factors'!V32","v":0},{"$f":"'StaffCalc&Factors'!W32","v":0},{"$f":"'StaffCalc&Factors'!X32","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A202=\"\",\"\",IntermDonorCalc!A202)","v":0},{"$f":"SUM(IntermDonorCalc!B202:L202)","v":0},{"$f":"SUM(IntermDonorCalc!M202:W202)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B202:L202)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M202:W202)","v":0},{"$f":"SUM(BDIntermDonorCalc!B202:L202)","v":0},{"$f":"SUM(BDIntermDonorCalc!M202:W202)","v":0},{"$f":"'StaffCalc&Factors'!T33","v":1},{"$f":"'StaffCalc&Factors'!U33","v":1},{"$f":"'StaffCalc&Factors'!V33","v":1},{"$f":"'StaffCalc&Factors'!W33","v":1},{"$f":"'StaffCalc&Factors'!X33","v":1},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A203=\"\",\"\",IntermDonorCalc!A203)","v":""}]
[{"$f":"IF(IntermDonorCalc!A204=\"\",\"\",IntermDonorCalc!A204)","v":"Equipment"}]
[{"$f":"IF(IntermDonorCalc!A205=\"\",\"\",IntermDonorCalc!A205)","v":""}]
[{"$f":"IF(IntermDonorCalc!A206=\"\",\"\",IntermDonorCalc!A206)","v":"National"},{"$f":"SUM(IntermDonorCalc!B206:L206)","v":0},{"$f":"SUM(IntermDonorCalc!M206:W206)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B206:L206)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M206:W206)","v":0},{"$f":"SUM(BDIntermDonorCalc!B206:L206)","v":0},{"$f":"SUM(BDIntermDonorCalc!M206:W206)","v":0},{"$f":"'StaffCalc&Factors'!O21","v":0},{"$f":"'StaffCalc&Factors'!P21","v":0},{"$f":"'StaffCalc&Factors'!Q21","v":0},{"$f":"'StaffCalc&Factors'!R21","v":0},{"$f":"'StaffCalc&Factors'!S21","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D206*H206,$F206*H206)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E206*H206,$G206*H206)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A207=\"\",\"\",IntermDonorCalc!A207)","v":0},{"$f":"SUM(IntermDonorCalc!B207:L207)","v":0},{"$f":"SUM(IntermDonorCalc!M207:W207)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B207:L207)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M207:W207)","v":0},{"$f":"SUM(BDIntermDonorCalc!B207:L207)","v":0},{"$f":"SUM(BDIntermDonorCalc!M207:W207)","v":0},{"$f":"'StaffCalc&Factors'!O22","v":0},{"$f":"'StaffCalc&Factors'!P22","v":0},{"$f":"'StaffCalc&Factors'!Q22","v":0},{"$f":"'StaffCalc&Factors'!R22","v":0},{"$f":"'StaffCalc&Factors'!S22","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A208=\"\",\"\",IntermDonorCalc!A208)","v":0},{"$f":"SUM(IntermDonorCalc!B208:L208)","v":0},{"$f":"SUM(IntermDonorCalc!M208:W208)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B208:L208)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M208:W208)","v":0},{"$f":"SUM(BDIntermDonorCalc!B208:L208)","v":0},{"$f":"SUM(BDIntermDonorCalc!M208:W208)","v":0},{"$f":"'StaffCalc&Factors'!O23","v":0},{"$f":"'StaffCalc&Factors'!P23","v":0},{"$f":"'StaffCalc&Factors'!Q23","v":0},{"$f":"'StaffCalc&Factors'!R23","v":0},{"$f":"'StaffCalc&Factors'!S23","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A209=\"\",\"\",IntermDonorCalc!A209)","v":0},{"$f":"SUM(IntermDonorCalc!B209:L209)","v":0},{"$f":"SUM(IntermDonorCalc!M209:W209)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B209:L209)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M209:W209)","v":0},{"$f":"SUM(BDIntermDonorCalc!B209:L209)","v":0},{"$f":"SUM(BDIntermDonorCalc!M209:W209)","v":0},{"$f":"'StaffCalc&Factors'!O24","v":0},{"$f":"'StaffCalc&Factors'!P24","v":0},{"$f":"'StaffCalc&Factors'!Q24","v":0},{"$f":"'StaffCalc&Factors'!R24","v":0},{"$f":"'StaffCalc&Factors'!S24","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A210=\"\",\"\",IntermDonorCalc!A210)","v":0},{"$f":"SUM(IntermDonorCalc!B210:L210)","v":0},{"$f":"SUM(IntermDonorCalc!M210:W210)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B210:L210)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M210:W210)","v":0},{"$f":"SUM(BDIntermDonorCalc!B210:L210)","v":0},{"$f":"SUM(BDIntermDonorCalc!M210:W210)","v":0},{"$f":"'StaffCalc&Factors'!O25","v":0},{"$f":"'StaffCalc&Factors'!P25","v":0},{"$f":"'StaffCalc&Factors'!Q25","v":0},{"$f":"'StaffCalc&Factors'!R25","v":0},{"$f":"'StaffCalc&Factors'!S25","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A211=\"\",\"\",IntermDonorCalc!A211)","v":""}]
[{"$f":"IF(IntermDonorCalc!A212=\"\",\"\",IntermDonorCalc!A212)","v":"Consultants"}]
[{"$f":"IF(IntermDonorCalc!A213=\"\",\"\",IntermDonorCalc!A213)","v":""}]
[{"$f":"IF(IntermDonorCalc!A214=\"\",\"\",IntermDonorCalc!A214)","v":"National"},{"$f":"SUM(IntermDonorCalc!B214:L214)","v":0},{"$f":"SUM(IntermDonorCalc!M214:W214)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B214:L214)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M214:W214)","v":0},{"$f":"SUM(BDIntermDonorCalc!B214:L214)","v":0},{"$f":"SUM(BDIntermDonorCalc!M214:W214)","v":0},{"$f":"'StaffCalc&Factors'!O21","v":0},{"$f":"'StaffCalc&Factors'!P21","v":0},{"$f":"'StaffCalc&Factors'!Q21","v":0},{"$f":"'StaffCalc&Factors'!R21","v":0},{"$f":"'StaffCalc&Factors'!S21","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D214*H214,$F214*H214)","v":0},0,0,0,0,{"$f":"IF(BudgetVSCost=\"Costing\",$E214*H214,$G214*H214)","v":0},0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A215=\"\",\"\",IntermDonorCalc!A215)","v":0},{"$f":"SUM(IntermDonorCalc!B215:L215)","v":0},{"$f":"SUM(IntermDonorCalc!M215:W215)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B215:L215)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M215:W215)","v":0},{"$f":"SUM(BDIntermDonorCalc!B215:L215)","v":0},{"$f":"SUM(BDIntermDonorCalc!M215:W215)","v":0},{"$f":"'StaffCalc&Factors'!O22","v":0},{"$f":"'StaffCalc&Factors'!P22","v":0},{"$f":"'StaffCalc&Factors'!Q22","v":0},{"$f":"'StaffCalc&Factors'!R22","v":0},{"$f":"'StaffCalc&Factors'!S22","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A216=\"\",\"\",IntermDonorCalc!A216)","v":0},{"$f":"SUM(IntermDonorCalc!B216:L216)","v":0},{"$f":"SUM(IntermDonorCalc!M216:W216)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B216:L216)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M216:W216)","v":0},{"$f":"SUM(BDIntermDonorCalc!B216:L216)","v":0},{"$f":"SUM(BDIntermDonorCalc!M216:W216)","v":0},{"$f":"'StaffCalc&Factors'!O23","v":0},{"$f":"'StaffCalc&Factors'!P23","v":0},{"$f":"'StaffCalc&Factors'!Q23","v":0},{"$f":"'StaffCalc&Factors'!R23","v":0},{"$f":"'StaffCalc&Factors'!S23","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A217=\"\",\"\",IntermDonorCalc!A217)","v":0},{"$f":"SUM(IntermDonorCalc!B217:L217)","v":0},{"$f":"SUM(IntermDonorCalc!M217:W217)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B217:L217)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M217:W217)","v":0},{"$f":"SUM(BDIntermDonorCalc!B217:L217)","v":0},{"$f":"SUM(BDIntermDonorCalc!M217:W217)","v":0},{"$f":"'StaffCalc&Factors'!O24","v":0},{"$f":"'StaffCalc&Factors'!P24","v":0},{"$f":"'StaffCalc&Factors'!Q24","v":0},{"$f":"'StaffCalc&Factors'!R24","v":0},{"$f":"'StaffCalc&Factors'!S24","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A218=\"\",\"\",IntermDonorCalc!A218)","v":0},{"$f":"SUM(IntermDonorCalc!B218:L218)","v":0},{"$f":"SUM(IntermDonorCalc!M218:W218)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B218:L218)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M218:W218)","v":0},{"$f":"SUM(BDIntermDonorCalc!B218:L218)","v":0},{"$f":"SUM(BDIntermDonorCalc!M218:W218)","v":0},{"$f":"'StaffCalc&Factors'!O25","v":0},{"$f":"'StaffCalc&Factors'!P25","v":0},{"$f":"'StaffCalc&Factors'!Q25","v":0},{"$f":"'StaffCalc&Factors'!R25","v":0},{"$f":"'StaffCalc&Factors'!S25","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A219=\"\",\"\",IntermDonorCalc!A219)","v":""}]
[{"$f":"IF(IntermDonorCalc!A220=\"\",\"\",IntermDonorCalc!A220)","v":"VA delivery & Analysis"}]
[{"$f":"IF(IntermDonorCalc!A221=\"\",\"\",IntermDonorCalc!A221)","v":""}]
[{"$f":"IF(IntermDonorCalc!A222=\"\",\"\",IntermDonorCalc!A222)","v":""}]
[{"$f":"IF(IntermDonorCalc!A223=\"\",\"\",IntermDonorCalc!A223)","v":"Refresher training & workshops"},{"$f":"SUM(IntermDonorCalc!B223:L223)","v":0},{"$f":"SUM(IntermDonorCalc!M223:W223)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B223:L223)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M223:W223)","v":0},{"$f":"SUM(BDIntermDonorCalc!B223:L223)","v":0},{"$f":"SUM(BDIntermDonorCalc!M223:W223)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!B$33,'StaffCalc&Factors'!B$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!C$33,'StaffCalc&Factors'!C$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!D$33,'StaffCalc&Factors'!D$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!E$33,'StaffCalc&Factors'!E$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!F$33,'StaffCalc&Factors'!F$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D223*H223,$F223*H223)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D223*I223,$F223*I223)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D223*J223,$F223*J223)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D223*K223,$F223*K223)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$D223*L223,$F223*L223)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$E223*H223,$G223*H223)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$E223*I223,$G223*I223)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$E223*J223,$G223*J223)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$E223*K223,$G223*K223)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",$E223*L223,$G223*L223)","v":0}]
[{"$f":"IF(IntermDonorCalc!A224=\"\",\"\",IntermDonorCalc!A224)","v":"Personnel"},{"$f":"SUM(IntermDonorCalc!B224:L224)","v":0},{"$f":"SUM(IntermDonorCalc!M224:W224)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B224:L224)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M224:W224)","v":0},{"$f":"SUM(BDIntermDonorCalc!B224:L224)","v":0},{"$f":"SUM(BDIntermDonorCalc!M224:W224)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!B$33,'StaffCalc&Factors'!B$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!C$33,'StaffCalc&Factors'!C$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!D$33,'StaffCalc&Factors'!D$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!E$33,'StaffCalc&Factors'!E$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!F$33,'StaffCalc&Factors'!F$71)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A225=\"\",\"\",IntermDonorCalc!A225)","v":"Communications"},{"$f":"SUM(IntermDonorCalc!B225:L225)","v":0},{"$f":"SUM(IntermDonorCalc!M225:W225)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B225:L225)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M225:W225)","v":0},{"$f":"SUM(BDIntermDonorCalc!B225:L225)","v":0},{"$f":"SUM(BDIntermDonorCalc!M225:W225)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!B$33,'StaffCalc&Factors'!B$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!C$33,'StaffCalc&Factors'!C$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!D$33,'StaffCalc&Factors'!D$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!E$33,'StaffCalc&Factors'!E$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!F$33,'StaffCalc&Factors'!F$71)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A226=\"\",\"\",IntermDonorCalc!A226)","v":"Maintenance"},{"$f":"SUM(IntermDonorCalc!B226:L226)","v":0},{"$f":"SUM(IntermDonorCalc!M226:W226)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B226:L226)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M226:W226)","v":0},{"$f":"SUM(BDIntermDonorCalc!B226:L226)","v":0},{"$f":"SUM(BDIntermDonorCalc!M226:W226)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!B$33,'StaffCalc&Factors'!B$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!C$33,'StaffCalc&Factors'!C$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!D$33,'StaffCalc&Factors'!D$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!E$33,'StaffCalc&Factors'!E$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!F$33,'StaffCalc&Factors'!F$71)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A227=\"\",\"\",IntermDonorCalc!A227)","v":"Supplies, utilities & other recurrent cost"},{"$f":"SUM(IntermDonorCalc!B227:L227)","v":0},{"$f":"SUM(IntermDonorCalc!M227:W227)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B227:L227)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M227:W227)","v":0},{"$f":"SUM(BDIntermDonorCalc!B227:L227)","v":0},{"$f":"SUM(BDIntermDonorCalc!M227:W227)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!B$33,'StaffCalc&Factors'!B$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!C$33,'StaffCalc&Factors'!C$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!D$33,'StaffCalc&Factors'!D$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!E$33,'StaffCalc&Factors'!E$71)","v":0},{"$f":"IF(BudgetVSCost=\"Costing\",'StaffCalc&Factors'!F$33,'StaffCalc&Factors'!F$71)","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A228=\"\",\"\",IntermDonorCalc!A228)","v":"Buildings"},{"$f":"SUM(IntermDonorCalc!B228:L228)","v":0},{"$f":"SUM(IntermDonorCalc!M228:W228)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B228:L228)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M228:W228)","v":0},{"$f":"SUM(BDIntermDonorCalc!B228:L228)","v":0},{"$f":"SUM(BDIntermDonorCalc!M228:W228)","v":0},{"$f":"'StaffCalc&Factors'!O$25","v":0},{"$f":"'StaffCalc&Factors'!P$25","v":0},{"$f":"'StaffCalc&Factors'!Q$25","v":0},{"$f":"'StaffCalc&Factors'!R$25","v":0},{"$f":"'StaffCalc&Factors'!S$25","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A229=\"\",\"\",IntermDonorCalc!A229)","v":"Equipment"},{"$f":"SUM(IntermDonorCalc!B229:L229)","v":0},{"$f":"SUM(IntermDonorCalc!M229:W229)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B229:L229)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M229:W229)","v":0},{"$f":"SUM(BDIntermDonorCalc!B229:L229)","v":0},{"$f":"SUM(BDIntermDonorCalc!M229:W229)","v":0},{"$f":"'StaffCalc&Factors'!O$25","v":0},{"$f":"'StaffCalc&Factors'!P$25","v":0},{"$f":"'StaffCalc&Factors'!Q$25","v":0},{"$f":"'StaffCalc&Factors'!R$25","v":0},{"$f":"'StaffCalc&Factors'!S$25","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A230=\"\",\"\",IntermDonorCalc!A230)","v":"Vehicles"},{"$f":"SUM(IntermDonorCalc!B230:L230)","v":0},{"$f":"SUM(IntermDonorCalc!M230:W230)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B230:L230)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M230:W230)","v":0},{"$f":"SUM(BDIntermDonorCalc!B230:L230)","v":0},{"$f":"SUM(BDIntermDonorCalc!M230:W230)","v":0},{"$f":"'StaffCalc&Factors'!O$25","v":0},{"$f":"'StaffCalc&Factors'!P$25","v":0},{"$f":"'StaffCalc&Factors'!Q$25","v":0},{"$f":"'StaffCalc&Factors'!R$25","v":0},{"$f":"'StaffCalc&Factors'!S$25","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A231=\"\",\"\",IntermDonorCalc!A231)","v":"Consultants"},{"$f":"SUM(IntermDonorCalc!B231:L231)","v":0},{"$f":"SUM(IntermDonorCalc!M231:W231)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B231:L231)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M231:W231)","v":0},{"$f":"SUM(BDIntermDonorCalc!B231:L231)","v":0},{"$f":"SUM(BDIntermDonorCalc!M231:W231)","v":0},{"$f":"'StaffCalc&Factors'!O$25","v":0},{"$f":"'StaffCalc&Factors'!P$25","v":0},{"$f":"'StaffCalc&Factors'!Q$25","v":0},{"$f":"'StaffCalc&Factors'!R$25","v":0},{"$f":"'StaffCalc&Factors'!S$25","v":0},0,0,0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A232=\"\",\"\",IntermDonorCalc!A232)","v":"TOTAL"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M223:M231)","v":0},{"$f":"SUM(N223:N231)","v":0},0,0,0,0,0,0,0,0]
[{"$f":"IF(IntermDonorCalc!A233=\"\",\"\",IntermDonorCalc!A233)","v":""}]
[{"$f":"IF(IntermDonorCalc!A234=\"\",\"\",IntermDonorCalc!A234)","v":"All"},{"$f":"SUM(IntermDonorCalc!B234:L234)","v":0},{"$f":"SUM(IntermDonorCalc!M234:W234)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B234:L234)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M234:W234)","v":0},{"$f":"SUM(BDIntermDonorCalc!B234:L234)","v":0},{"$f":"SUM(BDIntermDonorCalc!M234:W234)","v":0}]
[{"$f":"IF(IntermDonorCalc!A235=\"\",\"\",IntermDonorCalc!A235)","v":""}]
[{"$f":"IF(IntermDonorCalc!A236=\"\",\"\",IntermDonorCalc!A236)","v":"National"},{"$f":"SUM(IntermDonorCalc!B236:L236)","v":0},{"$f":"SUM(IntermDonorCalc!M236:W236)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B236:L236)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M236:W236)","v":0},{"$f":"SUM(BDIntermDonorCalc!B236:L236)","v":0},{"$f":"SUM(BDIntermDonorCalc!M236:W236)","v":0}]
[{"$f":"IF(IntermDonorCalc!A237=\"\",\"\",IntermDonorCalc!A237)","v":0},{"$f":"SUM(IntermDonorCalc!B237:L237)","v":0},{"$f":"SUM(IntermDonorCalc!M237:W237)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B237:L237)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M237:W237)","v":0},{"$f":"SUM(BDIntermDonorCalc!B237:L237)","v":0},{"$f":"SUM(BDIntermDonorCalc!M237:W237)","v":0}]
[{"$f":"IF(IntermDonorCalc!A238=\"\",\"\",IntermDonorCalc!A238)","v":0},{"$f":"SUM(IntermDonorCalc!B238:L238)","v":0},{"$f":"SUM(IntermDonorCalc!M238:W238)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B238:L238)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M238:W238)","v":0},{"$f":"SUM(BDIntermDonorCalc!B238:L238)","v":0},{"$f":"SUM(BDIntermDonorCalc!M238:W238)","v":0}]
[{"$f":"IF(IntermDonorCalc!A239=\"\",\"\",IntermDonorCalc!A239)","v":0},{"$f":"SUM(IntermDonorCalc!B239:L239)","v":0},{"$f":"SUM(IntermDonorCalc!M239:W239)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B239:L239)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M239:W239)","v":0},{"$f":"SUM(BDIntermDonorCalc!B239:L239)","v":0},{"$f":"SUM(BDIntermDonorCalc!M239:W239)","v":0}]
[{"$f":"IF(IntermDonorCalc!A240=\"\",\"\",IntermDonorCalc!A240)","v":0},{"$f":"SUM(IntermDonorCalc!B240:L240)","v":0},{"$f":"SUM(IntermDonorCalc!M240:W240)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!B240:L240)","v":0},{"$f":"SUM(IntermDonorCalcYEAR!M240:W240)","v":0},{"$f":"SUM(BDIntermDonorCalc!B240:L240)","v":0},{"$f":"SUM(BDIntermDonorCalc!M240:W240)","v":0}]

{"sheet":"TablesReport","index":46,"n_rows":61,"n_cols":6,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Value"]
[null,"Country",{"$f":"Country_costing","v":0}]
[null,"Year of data collection",{"$f":"Assumptions!B12","v":0}]
[null,"Year of costing data",{"$f":"year_costing","v":0}]
[null,{"$f":"\"Exchange Rate USD to \"&currency_main","v":"Exchange Rate USD to "},{"$f":"Exch_USD","v":0}]
[]
[]
[null,"Base indicators","Value","Year"]
[null,"Population (thousands)",{"$f":"Background!B9","v":0},{"$f":"Background!C9","v":0}]
[null,"Population growth rate (%)",{"$f":"Background!B10","v":0},{"$f":"Background!C10","v":0}]
[null,"Median age (years)",{"$f":"Background!B11","v":0},{"$f":"Background!C11","v":0}]
[null,"Crude mortality rate (%)",{"$f":"Background!B12","v":0},{"$f":"Background!C12","v":0}]
[null,"Birth registration coverage (%)",{"$f":"Background!B13","v":0},{"$f":"Background!C13","v":0}]
[null,"Death registration coverage (%)",{"$f":"Background!B14","v":0},{"$f":"Background!C14","v":0}]
[null,"Cause of death registration coverage (%) ",{"$f":"Background!B15","v":0},{"$f":"Background!C15","v":0}]
[]
[null,"Economic Indicators","Value","Year"]
[null,"Gross domestic product (GDP) per capita",{"$f":"Background!B18","v":0},{"$f":"Background!C18","v":0}]
[null,"Total health expenditures per capita, PPP",{"$f":"Background!B19","v":0},{"$f":"Background!C19","v":0}]
[null,"World Bank income classification",{"$f":"Background!B20","v":0},{"$f":"Background!C20","v":0}]
[null,"Average annual inflation rate",{"$f":"Background!B21","v":0},{"$f":"Background!C21","v":0}]
[null,"Average annual salary growth",{"$f":"Background!B22","v":0},{"$f":"Background!C22","v":0}]
[]
[null,"Assumptions for costing","Value"]
[null,"Disccount Rate",{"$f":"disccount_rate","v":0}]
[null,"Useful life years of training",{"$f":"disccount_rate","v":0}]
[null,"Useful life years of buildings",{"$f":"disccount_rate","v":0}]
[null,"Useful life years of equipment",{"$f":"disccount_rate","v":0}]
[null,"Useful life years of vehicles",{"$f":"disccount_rate","v":0}]
[]
[]
[null,null,{"$f":"ResultsTableOverall!C10","v":"Total Financial Cost in  months in  ()"},{"$f":"ResultsTableOverall!D10","v":"Total Economic Cost in  months in  ()"}]
[null,{"$f":"ResultsTableOverall!B11","v":"Start Up activities"},{"$f":"ResultsTableOverall!C11","v":0},{"$f":"ResultsTableOverall!D11","v":0}]
[null,{"$f":"ResultsTableOverall!B12","v":"Governance activities"},{"$f":"ResultsTableOverall!C12","v":0},{"$f":"ResultsTableOverall!D12","v":0}]
[null,{"$f":"ResultsTableOverall!B13","v":"Recurrent training & workshops"},{"$f":"ResultsTableOverall!C13","v":0},{"$f":"ResultsTableOverall!D13","v":0}]
[null,{"$f":"ResultsTableOverall!B14","v":"Program Management"},{"$f":"ResultsTableOverall!C14","v":0},{"$f":"ResultsTableOverall!D14","v":0}]
[null,{"$f":"ResultsTableOverall!B15","v":"Supervision"},{"$f":"ResultsTableOverall!C15","v":0},{"$f":"ResultsTableOverall!D15","v":0}]
[null,{"$f":"ResultsTableOverall!B16","v":"VA delivery & Analysis"},{"$f":"ResultsTableOverall!C16","v":0},{"$f":"ResultsTableOverall!D16","v":0}]
[null,{"$f":"ResultsTableOverall!B17","v":"TOTAL"},{"$f":"ResultsTableOverall!C17","v":0},{"$f":"ResultsTableOverall!D17","v":0}]
[null,{"$f":"ResultsTableOverall!B19","v":"Cost per VA in  (SELECT)"},{"$f":"ResultsTableOverall!C18","v":0},{"$f":"ResultsTableOverall!D18","v":0}]
[]
[null,"Input",{"$f":"ResultsTableOverall!C24","v":"Total Financial Cost in  months in  ()"},"%",{"$f":"ResultsTableOverall!E24","v":"Total Economic Cost in  months in  ()"},"%"]
[null,"Start-up costs"]
[null,"Trainings, workshops & meetings",{"$f":"ResultsTableOverall!C26","v":""},{"$f":"ResultsTableOverall!D26","v":""},{"$f":"ResultsTableOverall!E26","v":""},{"$f":"ResultsTableOverall!F26","v":""}]
[null,"Other start up",{"$f":"ResultsTableOverall!C27","v":""},{"$f":"ResultsTableOverall!D27","v":""},{"$f":"ResultsTableOverall!E27","v":""},{"$f":"ResultsTableOverall!F27","v":""}]
[null,"Total start-up costs",{"$f":"ResultsTableOverall!C28","v":""},{"$f":"ResultsTableOverall!D28","v":""},{"$f":"ResultsTableOverall!E28","v":""},{"$f":"ResultsTableOverall!F28","v":""}]
[null,"Recurrent costs"]
[null,"Workshops, meetings, trainings and supervision visits",{"$f":"ResultsTableOverall!C30","v":""},{"$f":"ResultsTableOverall!D30","v":""},{"$f":"ResultsTableOverall!E30","v":""},{"$f":"ResultsTableOverall!F30","v":""}]
[null,"Personnel",{"$f":"ResultsTableOverall!C31","v":""},{"$f":"ResultsTableOverall!D31","v":""},{"$f":"ResultsTableOverall!E31","v":""},{"$f":"ResultsTableOverall!F31","v":""}]
[null,"Communications",{"$f":"ResultsTableOverall!C32","v":""},{"$f":"ResultsTableOverall!D32","v":""},{"$f":"ResultsTableOverall!E32","v":""},{"$f":"ResultsTableOverall!F32","v":""}]
[null,"Maintenance",{"$f":"ResultsTableOverall!C33","v":""},{"$f":"ResultsTableOverall!D33","v":""},{"$f":"ResultsTableOverall!E33","v":""},{"$f":"ResultsTableOverall!F33","v":""}]
[null,"Supplies & other recurrent",{"$f":"ResultsTableOverall!C34","v":""},{"$f":"ResultsTableOverall!D34","v":""},{"$f":"ResultsTableOverall!E34","v":""},{"$f":"ResultsTableOverall!F34","v":""}]
[null,"Total recurrent costs",{"$f":"ResultsTableOverall!C35","v":""},{"$f":"ResultsTableOverall!D35","v":""},{"$f":"ResultsTableOverall!E35","v":""},{"$f":"ResultsTableOverall!F35","v":""}]
[null,"Capital costs"]
[null,"Buildings",{"$f":"ResultsTableOverall!C37","v":""},{"$f":"ResultsTableOverall!D37","v":""},{"$f":"ResultsTableOverall!E37","v":""},{"$f":"ResultsTableOverall!F37","v":""}]
[null,"Equipment",{"$f":"ResultsTableOverall!C38","v":""},{"$f":"ResultsTableOverall!D38","v":""},{"$f":"ResultsTableOverall!E38","v":""},{"$f":"ResultsTableOverall!F38","v":""}]
[null,"Vehicles",{"$f":"ResultsTableOverall!C39","v":""},{"$f":"ResultsTableOverall!D39","v":""},{"$f":"ResultsTableOverall!E39","v":""},{"$f":"ResultsTableOverall!F39","v":""}]
[null,"Consultants",{"$f":"ResultsTableOverall!C40","v":""},{"$f":"ResultsTableOverall!D40","v":""},{"$f":"ResultsTableOverall!E40","v":""},{"$f":"ResultsTableOverall!F40","v":""}]
[null,"Total capital costs",{"$f":"ResultsTableOverall!C41","v":""},{"$f":"ResultsTableOverall!D41","v":""},{"$f":"ResultsTableOverall!E41","v":""},{"$f":"ResultsTableOverall!F41","v":""}]
[null,"Total Annual Costs",{"$f":"ResultsTableOverall!C42","v":""},{"$f":"ResultsTableOverall!D42","v":""},{"$f":"ResultsTableOverall!E42","v":""},{"$f":"ResultsTableOverall!F42","v":""}]

{"sheet":"L_1110","index":47,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[178,3,178,4],[156,3,156,4],[167,3,167,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4],[244,3,244,4],[258,6,258,9],[189,3,189,4],[200,3,200,4],[211,3,211,4],[222,3,222,4],[233,3,233,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},{"$f":"M25*FactorOneYear","v":0}]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},{"$f":"M89*FactorOneYear","v":0}]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},{"$f":"M153*FactorOneYear","v":0}]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},{"$f":"M217*FactorOneYear","v":0}]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1110!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1110!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1110!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1110!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1110!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1110!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1110!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1110!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1110!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1110!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1110!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1110!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1110!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1110!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1110!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1110!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1110!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1110!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1110!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1110!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1110!$M$284:$M$303,P284,L_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1110!$M$284:$M$303,P284,L_1110!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},{"$f":"L284*FactorOneYear","v":0}]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1110!$M$284:$M$303,P285,L_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1110!$M$284:$M$303,P285,L_1110!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1110!$M$284:$M$303,P286,L_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1110!$M$284:$M$303,P286,L_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1110!$M$284:$M$303,P287,L_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1110!$M$284:$M$303,P287,L_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1110!$M$284:$M$303,P288,L_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1110!$M$284:$M$303,P288,L_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1110!$M$284:$M$303,P289,L_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1110!$M$284:$M$303,P289,L_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1110!$M$284:$M$303,P290,L_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1110!$M$284:$M$303,P290,L_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1110!$M$284:$M$303,P291,L_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1110!$M$284:$M$303,P291,L_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1110!$M$284:$M$303,P292,L_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1110!$M$284:$M$303,P292,L_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1110!$M$284:$M$303,P293,L_1110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1110!$M$284:$M$303,P293,L_1110!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},{"$f":"I309*FactorOneYear","v":0}]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},{"$f":"I334*FactorOneYear","v":0}]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},{"$f":"I359*FactorOneYear","v":0}]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},{"$f":"N379*FactorOneYear","v":0}]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,{"$f":"M415","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,{"$f":"M428","v":0},0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1111","index":48,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1111!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1111!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1111!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1111!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1111!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1111!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1111!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1111!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1111!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1111!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1111!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1111!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1111!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1111!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1111!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1111!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1111!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1111!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1111!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1111!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1111!$M$284:$M$303,P284,L_1111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1111!$M$284:$M$303,P284,L_1111!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1111!$M$284:$M$303,P285,L_1111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1111!$M$284:$M$303,P285,L_1111!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1111!$M$284:$M$303,P286,L_1111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1111!$M$284:$M$303,P286,L_1111!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1111!$M$284:$M$303,P287,L_1111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1111!$M$284:$M$303,P287,L_1111!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1111!$M$284:$M$303,P288,L_1111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1111!$M$284:$M$303,P288,L_1111!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1111!$M$284:$M$303,P289,L_1111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1111!$M$284:$M$303,P289,L_1111!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1111!$M$284:$M$303,P290,L_1111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1111!$M$284:$M$303,P290,L_1111!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1111!$M$284:$M$303,P291,L_1111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1111!$M$284:$M$303,P291,L_1111!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1111!$M$284:$M$303,P292,L_1111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1111!$M$284:$M$303,P292,L_1111!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1111!$M$284:$M$303,P293,L_1111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1111!$M$284:$M$303,P293,L_1111!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1112","index":49,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1112!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1112!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1112!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1112!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1112!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1112!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1112!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1112!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1112!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1112!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1112!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1112!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1112!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1112!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1112!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1112!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1112!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1112!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1112!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1112!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1112!$M$284:$M$303,P284,L_1112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1112!$M$284:$M$303,P284,L_1112!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1112!$M$284:$M$303,P285,L_1112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1112!$M$284:$M$303,P285,L_1112!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1112!$M$284:$M$303,P286,L_1112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1112!$M$284:$M$303,P286,L_1112!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1112!$M$284:$M$303,P287,L_1112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1112!$M$284:$M$303,P287,L_1112!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1112!$M$284:$M$303,P288,L_1112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1112!$M$284:$M$303,P288,L_1112!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1112!$M$284:$M$303,P289,L_1112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1112!$M$284:$M$303,P289,L_1112!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1112!$M$284:$M$303,P290,L_1112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1112!$M$284:$M$303,P290,L_1112!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1112!$M$284:$M$303,P291,L_1112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1112!$M$284:$M$303,P291,L_1112!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1112!$M$284:$M$303,P292,L_1112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1112!$M$284:$M$303,P292,L_1112!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1112!$M$284:$M$303,P293,L_1112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1112!$M$284:$M$303,P293,L_1112!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1113","index":50,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1113!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1113!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1113!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1113!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1113!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1113!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1113!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1113!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1113!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1113!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1113!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1113!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1113!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1113!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1113!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1113!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1113!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1113!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1113!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1113!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1113!$M$284:$M$303,P284,L_1113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1113!$M$284:$M$303,P284,L_1113!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1113!$M$284:$M$303,P285,L_1113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1113!$M$284:$M$303,P285,L_1113!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1113!$M$284:$M$303,P286,L_1113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1113!$M$284:$M$303,P286,L_1113!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1113!$M$284:$M$303,P287,L_1113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1113!$M$284:$M$303,P287,L_1113!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1113!$M$284:$M$303,P288,L_1113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1113!$M$284:$M$303,P288,L_1113!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1113!$M$284:$M$303,P289,L_1113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1113!$M$284:$M$303,P289,L_1113!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1113!$M$284:$M$303,P290,L_1113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1113!$M$284:$M$303,P290,L_1113!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1113!$M$284:$M$303,P291,L_1113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1113!$M$284:$M$303,P291,L_1113!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1113!$M$284:$M$303,P292,L_1113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1113!$M$284:$M$303,P292,L_1113!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1113!$M$284:$M$303,P293,L_1113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1113!$M$284:$M$303,P293,L_1113!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1114","index":51,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1114!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1114!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1114!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1114!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1114!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1114!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1114!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1114!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1114!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1114!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1114!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1114!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1114!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1114!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1114!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1114!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1114!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1114!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1114!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1114!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1114!$M$284:$M$303,P284,L_1114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1114!$M$284:$M$303,P284,L_1114!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1114!$M$284:$M$303,P285,L_1114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1114!$M$284:$M$303,P285,L_1114!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1114!$M$284:$M$303,P286,L_1114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1114!$M$284:$M$303,P286,L_1114!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1114!$M$284:$M$303,P287,L_1114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1114!$M$284:$M$303,P287,L_1114!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1114!$M$284:$M$303,P288,L_1114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1114!$M$284:$M$303,P288,L_1114!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1114!$M$284:$M$303,P289,L_1114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1114!$M$284:$M$303,P289,L_1114!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1114!$M$284:$M$303,P290,L_1114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1114!$M$284:$M$303,P290,L_1114!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1114!$M$284:$M$303,P291,L_1114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1114!$M$284:$M$303,P291,L_1114!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1114!$M$284:$M$303,P292,L_1114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1114!$M$284:$M$303,P292,L_1114!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1114!$M$284:$M$303,P293,L_1114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1114!$M$284:$M$303,P293,L_1114!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1115","index":52,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1115!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1115!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1115!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1115!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1115!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1115!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1115!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1115!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1115!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1115!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1115!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1115!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1115!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1115!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1115!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1115!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1115!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1115!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1115!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1115!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1115!$M$284:$M$303,P284,L_1115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1115!$M$284:$M$303,P284,L_1115!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1115!$M$284:$M$303,P285,L_1115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1115!$M$284:$M$303,P285,L_1115!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1115!$M$284:$M$303,P286,L_1115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1115!$M$284:$M$303,P286,L_1115!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1115!$M$284:$M$303,P287,L_1115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1115!$M$284:$M$303,P287,L_1115!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1115!$M$284:$M$303,P288,L_1115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1115!$M$284:$M$303,P288,L_1115!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1115!$M$284:$M$303,P289,L_1115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1115!$M$284:$M$303,P289,L_1115!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1115!$M$284:$M$303,P290,L_1115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1115!$M$284:$M$303,P290,L_1115!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1115!$M$284:$M$303,P291,L_1115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1115!$M$284:$M$303,P291,L_1115!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1115!$M$284:$M$303,P292,L_1115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1115!$M$284:$M$303,P292,L_1115!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1115!$M$284:$M$303,P293,L_1115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1115!$M$284:$M$303,P293,L_1115!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1116","index":53,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1116!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1116!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1116!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1116!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1116!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1116!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1116!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1116!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1116!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1116!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1116!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1116!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1116!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1116!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1116!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1116!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1116!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1116!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1116!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1116!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1116!$M$284:$M$303,P284,L_1116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1116!$M$284:$M$303,P284,L_1116!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1116!$M$284:$M$303,P285,L_1116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1116!$M$284:$M$303,P285,L_1116!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1116!$M$284:$M$303,P286,L_1116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1116!$M$284:$M$303,P286,L_1116!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1116!$M$284:$M$303,P287,L_1116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1116!$M$284:$M$303,P287,L_1116!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1116!$M$284:$M$303,P288,L_1116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1116!$M$284:$M$303,P288,L_1116!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1116!$M$284:$M$303,P289,L_1116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1116!$M$284:$M$303,P289,L_1116!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1116!$M$284:$M$303,P290,L_1116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1116!$M$284:$M$303,P290,L_1116!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1116!$M$284:$M$303,P291,L_1116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1116!$M$284:$M$303,P291,L_1116!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1116!$M$284:$M$303,P292,L_1116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1116!$M$284:$M$303,P292,L_1116!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1116!$M$284:$M$303,P293,L_1116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1116!$M$284:$M$303,P293,L_1116!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1117","index":54,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1117!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1117!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1117!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1117!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1117!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1117!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1117!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1117!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1117!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1117!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1117!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1117!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1117!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1117!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1117!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1117!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1117!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1117!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1117!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1117!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1117!$M$284:$M$303,P284,L_1117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1117!$M$284:$M$303,P284,L_1117!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1117!$M$284:$M$303,P285,L_1117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1117!$M$284:$M$303,P285,L_1117!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1117!$M$284:$M$303,P286,L_1117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1117!$M$284:$M$303,P286,L_1117!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1117!$M$284:$M$303,P287,L_1117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1117!$M$284:$M$303,P287,L_1117!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1117!$M$284:$M$303,P288,L_1117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1117!$M$284:$M$303,P288,L_1117!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1117!$M$284:$M$303,P289,L_1117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1117!$M$284:$M$303,P289,L_1117!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1117!$M$284:$M$303,P290,L_1117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1117!$M$284:$M$303,P290,L_1117!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1117!$M$284:$M$303,P291,L_1117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1117!$M$284:$M$303,P291,L_1117!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1117!$M$284:$M$303,P292,L_1117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1117!$M$284:$M$303,P292,L_1117!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1117!$M$284:$M$303,P293,L_1117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1117!$M$284:$M$303,P293,L_1117!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1118","index":55,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1118!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1118!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1118!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1118!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1118!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1118!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1118!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1118!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1118!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1118!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1118!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1118!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1118!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1118!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1118!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1118!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1118!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1118!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1118!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1118!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1118!$M$284:$M$303,P284,L_1118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1118!$M$284:$M$303,P284,L_1118!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1118!$M$284:$M$303,P285,L_1118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1118!$M$284:$M$303,P285,L_1118!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1118!$M$284:$M$303,P286,L_1118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1118!$M$284:$M$303,P286,L_1118!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1118!$M$284:$M$303,P287,L_1118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1118!$M$284:$M$303,P287,L_1118!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1118!$M$284:$M$303,P288,L_1118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1118!$M$284:$M$303,P288,L_1118!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1118!$M$284:$M$303,P289,L_1118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1118!$M$284:$M$303,P289,L_1118!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1118!$M$284:$M$303,P290,L_1118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1118!$M$284:$M$303,P290,L_1118!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1118!$M$284:$M$303,P291,L_1118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1118!$M$284:$M$303,P291,L_1118!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1118!$M$284:$M$303,P292,L_1118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1118!$M$284:$M$303,P292,L_1118!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1118!$M$284:$M$303,P293,L_1118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1118!$M$284:$M$303,P293,L_1118!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1119","index":56,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1119!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1119!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1119!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1119!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1119!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1119!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1119!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1119!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1119!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1119!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1119!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1119!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1119!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1119!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1119!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1119!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1119!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1119!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1119!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1119!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1119!$M$284:$M$303,P284,L_1119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1119!$M$284:$M$303,P284,L_1119!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1119!$M$284:$M$303,P285,L_1119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1119!$M$284:$M$303,P285,L_1119!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1119!$M$284:$M$303,P286,L_1119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1119!$M$284:$M$303,P286,L_1119!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1119!$M$284:$M$303,P287,L_1119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1119!$M$284:$M$303,P287,L_1119!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1119!$M$284:$M$303,P288,L_1119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1119!$M$284:$M$303,P288,L_1119!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1119!$M$284:$M$303,P289,L_1119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1119!$M$284:$M$303,P289,L_1119!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1119!$M$284:$M$303,P290,L_1119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1119!$M$284:$M$303,P290,L_1119!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1119!$M$284:$M$303,P291,L_1119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1119!$M$284:$M$303,P291,L_1119!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1119!$M$284:$M$303,P292,L_1119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1119!$M$284:$M$303,P292,L_1119!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1119!$M$284:$M$303,P293,L_1119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1119!$M$284:$M$303,P293,L_1119!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1120","index":57,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1120!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1120!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1120!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1120!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1120!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1120!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1120!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1120!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1120!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1120!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1120!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1120!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1120!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1120!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1120!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1120!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1120!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1120!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1120!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1120!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1120!$M$284:$M$303,P284,L_1120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1120!$M$284:$M$303,P284,L_1120!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1120!$M$284:$M$303,P285,L_1120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1120!$M$284:$M$303,P285,L_1120!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1120!$M$284:$M$303,P286,L_1120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1120!$M$284:$M$303,P286,L_1120!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1120!$M$284:$M$303,P287,L_1120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1120!$M$284:$M$303,P287,L_1120!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1120!$M$284:$M$303,P288,L_1120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1120!$M$284:$M$303,P288,L_1120!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1120!$M$284:$M$303,P289,L_1120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1120!$M$284:$M$303,P289,L_1120!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1120!$M$284:$M$303,P290,L_1120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1120!$M$284:$M$303,P290,L_1120!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1120!$M$284:$M$303,P291,L_1120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1120!$M$284:$M$303,P291,L_1120!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1120!$M$284:$M$303,P292,L_1120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1120!$M$284:$M$303,P292,L_1120!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1120!$M$284:$M$303,P293,L_1120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1120!$M$284:$M$303,P293,L_1120!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1121","index":58,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1121!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1121!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1121!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1121!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1121!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1121!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1121!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1121!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1121!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1121!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1121!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1121!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1121!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1121!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1121!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1121!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1121!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1121!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1121!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1121!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1121!$M$284:$M$303,P284,L_1121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1121!$M$284:$M$303,P284,L_1121!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1121!$M$284:$M$303,P285,L_1121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1121!$M$284:$M$303,P285,L_1121!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1121!$M$284:$M$303,P286,L_1121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1121!$M$284:$M$303,P286,L_1121!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1121!$M$284:$M$303,P287,L_1121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1121!$M$284:$M$303,P287,L_1121!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1121!$M$284:$M$303,P288,L_1121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1121!$M$284:$M$303,P288,L_1121!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1121!$M$284:$M$303,P289,L_1121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1121!$M$284:$M$303,P289,L_1121!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1121!$M$284:$M$303,P290,L_1121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1121!$M$284:$M$303,P290,L_1121!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1121!$M$284:$M$303,P291,L_1121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1121!$M$284:$M$303,P291,L_1121!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1121!$M$284:$M$303,P292,L_1121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1121!$M$284:$M$303,P292,L_1121!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1121!$M$284:$M$303,P293,L_1121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1121!$M$284:$M$303,P293,L_1121!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1122","index":59,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1122!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1122!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1122!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1122!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1122!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1122!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1122!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1122!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1122!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1122!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1122!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1122!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1122!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1122!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1122!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1122!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1122!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1122!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1122!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1122!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1122!$M$284:$M$303,P284,L_1122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1122!$M$284:$M$303,P284,L_1122!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1122!$M$284:$M$303,P285,L_1122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1122!$M$284:$M$303,P285,L_1122!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1122!$M$284:$M$303,P286,L_1122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1122!$M$284:$M$303,P286,L_1122!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1122!$M$284:$M$303,P287,L_1122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1122!$M$284:$M$303,P287,L_1122!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1122!$M$284:$M$303,P288,L_1122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1122!$M$284:$M$303,P288,L_1122!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1122!$M$284:$M$303,P289,L_1122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1122!$M$284:$M$303,P289,L_1122!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1122!$M$284:$M$303,P290,L_1122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1122!$M$284:$M$303,P290,L_1122!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1122!$M$284:$M$303,P291,L_1122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1122!$M$284:$M$303,P291,L_1122!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1122!$M$284:$M$303,P292,L_1122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1122!$M$284:$M$303,P292,L_1122!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1122!$M$284:$M$303,P293,L_1122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1122!$M$284:$M$303,P293,L_1122!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1123","index":60,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1123!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1123!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1123!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1123!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1123!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1123!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1123!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1123!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1123!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1123!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1123!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1123!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1123!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1123!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1123!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1123!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1123!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1123!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1123!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1123!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1123!$M$284:$M$303,P284,L_1123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1123!$M$284:$M$303,P284,L_1123!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1123!$M$284:$M$303,P285,L_1123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1123!$M$284:$M$303,P285,L_1123!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1123!$M$284:$M$303,P286,L_1123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1123!$M$284:$M$303,P286,L_1123!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1123!$M$284:$M$303,P287,L_1123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1123!$M$284:$M$303,P287,L_1123!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1123!$M$284:$M$303,P288,L_1123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1123!$M$284:$M$303,P288,L_1123!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1123!$M$284:$M$303,P289,L_1123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1123!$M$284:$M$303,P289,L_1123!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1123!$M$284:$M$303,P290,L_1123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1123!$M$284:$M$303,P290,L_1123!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1123!$M$284:$M$303,P291,L_1123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1123!$M$284:$M$303,P291,L_1123!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1123!$M$284:$M$303,P292,L_1123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1123!$M$284:$M$303,P292,L_1123!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1123!$M$284:$M$303,P293,L_1123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1123!$M$284:$M$303,P293,L_1123!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1124","index":61,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1124!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1124!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1124!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1124!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1124!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1124!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1124!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1124!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1124!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1124!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1124!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1124!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1124!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1124!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1124!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1124!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1124!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1124!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1124!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1124!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1124!$M$284:$M$303,P284,L_1124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1124!$M$284:$M$303,P284,L_1124!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1124!$M$284:$M$303,P285,L_1124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1124!$M$284:$M$303,P285,L_1124!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1124!$M$284:$M$303,P286,L_1124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1124!$M$284:$M$303,P286,L_1124!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1124!$M$284:$M$303,P287,L_1124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1124!$M$284:$M$303,P287,L_1124!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1124!$M$284:$M$303,P288,L_1124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1124!$M$284:$M$303,P288,L_1124!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1124!$M$284:$M$303,P289,L_1124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1124!$M$284:$M$303,P289,L_1124!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1124!$M$284:$M$303,P290,L_1124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1124!$M$284:$M$303,P290,L_1124!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1124!$M$284:$M$303,P291,L_1124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1124!$M$284:$M$303,P291,L_1124!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1124!$M$284:$M$303,P292,L_1124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1124!$M$284:$M$303,P292,L_1124!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1124!$M$284:$M$303,P293,L_1124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1124!$M$284:$M$303,P293,L_1124!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1125","index":62,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1125!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1125!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1125!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1125!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1125!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1125!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1125!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1125!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1125!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1125!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1125!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1125!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1125!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1125!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1125!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1125!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1125!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1125!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1125!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1125!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1125!$M$284:$M$303,P284,L_1125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1125!$M$284:$M$303,P284,L_1125!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1125!$M$284:$M$303,P285,L_1125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1125!$M$284:$M$303,P285,L_1125!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1125!$M$284:$M$303,P286,L_1125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1125!$M$284:$M$303,P286,L_1125!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1125!$M$284:$M$303,P287,L_1125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1125!$M$284:$M$303,P287,L_1125!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1125!$M$284:$M$303,P288,L_1125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1125!$M$284:$M$303,P288,L_1125!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1125!$M$284:$M$303,P289,L_1125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1125!$M$284:$M$303,P289,L_1125!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1125!$M$284:$M$303,P290,L_1125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1125!$M$284:$M$303,P290,L_1125!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1125!$M$284:$M$303,P291,L_1125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1125!$M$284:$M$303,P291,L_1125!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1125!$M$284:$M$303,P292,L_1125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1125!$M$284:$M$303,P292,L_1125!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1125!$M$284:$M$303,P293,L_1125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1125!$M$284:$M$303,P293,L_1125!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1126","index":63,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1126!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1126!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1126!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1126!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1126!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1126!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1126!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1126!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1126!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1126!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1126!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1126!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1126!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1126!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1126!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1126!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1126!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1126!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1126!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1126!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1126!$M$284:$M$303,P284,L_1126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1126!$M$284:$M$303,P284,L_1126!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1126!$M$284:$M$303,P285,L_1126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1126!$M$284:$M$303,P285,L_1126!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1126!$M$284:$M$303,P286,L_1126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1126!$M$284:$M$303,P286,L_1126!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1126!$M$284:$M$303,P287,L_1126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1126!$M$284:$M$303,P287,L_1126!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1126!$M$284:$M$303,P288,L_1126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1126!$M$284:$M$303,P288,L_1126!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1126!$M$284:$M$303,P289,L_1126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1126!$M$284:$M$303,P289,L_1126!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1126!$M$284:$M$303,P290,L_1126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1126!$M$284:$M$303,P290,L_1126!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1126!$M$284:$M$303,P291,L_1126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1126!$M$284:$M$303,P291,L_1126!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1126!$M$284:$M$303,P292,L_1126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1126!$M$284:$M$303,P292,L_1126!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1126!$M$284:$M$303,P293,L_1126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1126!$M$284:$M$303,P293,L_1126!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1127","index":64,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1127!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1127!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1127!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1127!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1127!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1127!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1127!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1127!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1127!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1127!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1127!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1127!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1127!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1127!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1127!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1127!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1127!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1127!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1127!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1127!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1127!$M$284:$M$303,P284,L_1127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1127!$M$284:$M$303,P284,L_1127!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1127!$M$284:$M$303,P285,L_1127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1127!$M$284:$M$303,P285,L_1127!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1127!$M$284:$M$303,P286,L_1127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1127!$M$284:$M$303,P286,L_1127!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1127!$M$284:$M$303,P287,L_1127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1127!$M$284:$M$303,P287,L_1127!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1127!$M$284:$M$303,P288,L_1127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1127!$M$284:$M$303,P288,L_1127!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1127!$M$284:$M$303,P289,L_1127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1127!$M$284:$M$303,P289,L_1127!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1127!$M$284:$M$303,P290,L_1127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1127!$M$284:$M$303,P290,L_1127!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1127!$M$284:$M$303,P291,L_1127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1127!$M$284:$M$303,P291,L_1127!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1127!$M$284:$M$303,P292,L_1127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1127!$M$284:$M$303,P292,L_1127!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1127!$M$284:$M$303,P293,L_1127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1127!$M$284:$M$303,P293,L_1127!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1128","index":65,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1128!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1128!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1128!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1128!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1128!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1128!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1128!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1128!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1128!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1128!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1128!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1128!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1128!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1128!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1128!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1128!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1128!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1128!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1128!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1128!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1128!$M$284:$M$303,P284,L_1128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1128!$M$284:$M$303,P284,L_1128!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1128!$M$284:$M$303,P285,L_1128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1128!$M$284:$M$303,P285,L_1128!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1128!$M$284:$M$303,P286,L_1128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1128!$M$284:$M$303,P286,L_1128!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1128!$M$284:$M$303,P287,L_1128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1128!$M$284:$M$303,P287,L_1128!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1128!$M$284:$M$303,P288,L_1128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1128!$M$284:$M$303,P288,L_1128!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1128!$M$284:$M$303,P289,L_1128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1128!$M$284:$M$303,P289,L_1128!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1128!$M$284:$M$303,P290,L_1128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1128!$M$284:$M$303,P290,L_1128!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1128!$M$284:$M$303,P291,L_1128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1128!$M$284:$M$303,P291,L_1128!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1128!$M$284:$M$303,P292,L_1128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1128!$M$284:$M$303,P292,L_1128!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1128!$M$284:$M$303,P293,L_1128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1128!$M$284:$M$303,P293,L_1128!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1129","index":66,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1129!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1129!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1129!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1129!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1129!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1129!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1129!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1129!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1129!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1129!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1129!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1129!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1129!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1129!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1129!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1129!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1129!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1129!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1129!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1129!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1129!$M$284:$M$303,P284,L_1129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1129!$M$284:$M$303,P284,L_1129!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1129!$M$284:$M$303,P285,L_1129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1129!$M$284:$M$303,P285,L_1129!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1129!$M$284:$M$303,P286,L_1129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1129!$M$284:$M$303,P286,L_1129!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1129!$M$284:$M$303,P287,L_1129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1129!$M$284:$M$303,P287,L_1129!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1129!$M$284:$M$303,P288,L_1129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1129!$M$284:$M$303,P288,L_1129!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1129!$M$284:$M$303,P289,L_1129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1129!$M$284:$M$303,P289,L_1129!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1129!$M$284:$M$303,P290,L_1129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1129!$M$284:$M$303,P290,L_1129!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1129!$M$284:$M$303,P291,L_1129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1129!$M$284:$M$303,P291,L_1129!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1129!$M$284:$M$303,P292,L_1129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1129!$M$284:$M$303,P292,L_1129!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1129!$M$284:$M$303,P293,L_1129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1129!$M$284:$M$303,P293,L_1129!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1210","index":67,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1210!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1210!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1210!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1210!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1210!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1210!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1210!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1210!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1210!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1210!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1210!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1210!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1210!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1210!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1210!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1210!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1210!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1210!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1210!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1210!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1210!$M$284:$M$303,P284,L_1210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1210!$M$284:$M$303,P284,L_1210!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1210!$M$284:$M$303,P285,L_1210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1210!$M$284:$M$303,P285,L_1210!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1210!$M$284:$M$303,P286,L_1210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1210!$M$284:$M$303,P286,L_1210!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1210!$M$284:$M$303,P287,L_1210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1210!$M$284:$M$303,P287,L_1210!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1210!$M$284:$M$303,P288,L_1210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1210!$M$284:$M$303,P288,L_1210!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1210!$M$284:$M$303,P289,L_1210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1210!$M$284:$M$303,P289,L_1210!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1210!$M$284:$M$303,P290,L_1210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1210!$M$284:$M$303,P290,L_1210!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1210!$M$284:$M$303,P291,L_1210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1210!$M$284:$M$303,P291,L_1210!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1210!$M$284:$M$303,P292,L_1210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1210!$M$284:$M$303,P292,L_1210!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1210!$M$284:$M$303,P293,L_1210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1210!$M$284:$M$303,P293,L_1210!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1211","index":68,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1211!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1211!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1211!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1211!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1211!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1211!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1211!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1211!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1211!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1211!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1211!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1211!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1211!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1211!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1211!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1211!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1211!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1211!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1211!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1211!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1211!$M$284:$M$303,P284,L_1211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1211!$M$284:$M$303,P284,L_1211!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1211!$M$284:$M$303,P285,L_1211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1211!$M$284:$M$303,P285,L_1211!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1211!$M$284:$M$303,P286,L_1211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1211!$M$284:$M$303,P286,L_1211!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1211!$M$284:$M$303,P287,L_1211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1211!$M$284:$M$303,P287,L_1211!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1211!$M$284:$M$303,P288,L_1211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1211!$M$284:$M$303,P288,L_1211!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1211!$M$284:$M$303,P289,L_1211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1211!$M$284:$M$303,P289,L_1211!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1211!$M$284:$M$303,P290,L_1211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1211!$M$284:$M$303,P290,L_1211!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1211!$M$284:$M$303,P291,L_1211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1211!$M$284:$M$303,P291,L_1211!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1211!$M$284:$M$303,P292,L_1211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1211!$M$284:$M$303,P292,L_1211!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1211!$M$284:$M$303,P293,L_1211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1211!$M$284:$M$303,P293,L_1211!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1212","index":69,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1212!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1212!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1212!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1212!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1212!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1212!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1212!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1212!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1212!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1212!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1212!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1212!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1212!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1212!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1212!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1212!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1212!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1212!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1212!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1212!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1212!$M$284:$M$303,P284,L_1212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1212!$M$284:$M$303,P284,L_1212!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1212!$M$284:$M$303,P285,L_1212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1212!$M$284:$M$303,P285,L_1212!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1212!$M$284:$M$303,P286,L_1212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1212!$M$284:$M$303,P286,L_1212!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1212!$M$284:$M$303,P287,L_1212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1212!$M$284:$M$303,P287,L_1212!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1212!$M$284:$M$303,P288,L_1212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1212!$M$284:$M$303,P288,L_1212!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1212!$M$284:$M$303,P289,L_1212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1212!$M$284:$M$303,P289,L_1212!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1212!$M$284:$M$303,P290,L_1212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1212!$M$284:$M$303,P290,L_1212!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1212!$M$284:$M$303,P291,L_1212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1212!$M$284:$M$303,P291,L_1212!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1212!$M$284:$M$303,P292,L_1212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1212!$M$284:$M$303,P292,L_1212!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1212!$M$284:$M$303,P293,L_1212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1212!$M$284:$M$303,P293,L_1212!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1213","index":70,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1213!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1213!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1213!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1213!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1213!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1213!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1213!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1213!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1213!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1213!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1213!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1213!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1213!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1213!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1213!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1213!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1213!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1213!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1213!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1213!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1213!$M$284:$M$303,P284,L_1213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1213!$M$284:$M$303,P284,L_1213!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1213!$M$284:$M$303,P285,L_1213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1213!$M$284:$M$303,P285,L_1213!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1213!$M$284:$M$303,P286,L_1213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1213!$M$284:$M$303,P286,L_1213!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1213!$M$284:$M$303,P287,L_1213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1213!$M$284:$M$303,P287,L_1213!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1213!$M$284:$M$303,P288,L_1213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1213!$M$284:$M$303,P288,L_1213!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1213!$M$284:$M$303,P289,L_1213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1213!$M$284:$M$303,P289,L_1213!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1213!$M$284:$M$303,P290,L_1213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1213!$M$284:$M$303,P290,L_1213!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1213!$M$284:$M$303,P291,L_1213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1213!$M$284:$M$303,P291,L_1213!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1213!$M$284:$M$303,P292,L_1213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1213!$M$284:$M$303,P292,L_1213!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1213!$M$284:$M$303,P293,L_1213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1213!$M$284:$M$303,P293,L_1213!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1214","index":71,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1214!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1214!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1214!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1214!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1214!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1214!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1214!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1214!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1214!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1214!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1214!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1214!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1214!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1214!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1214!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1214!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1214!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1214!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1214!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1214!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1214!$M$284:$M$303,P284,L_1214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1214!$M$284:$M$303,P284,L_1214!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1214!$M$284:$M$303,P285,L_1214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1214!$M$284:$M$303,P285,L_1214!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1214!$M$284:$M$303,P286,L_1214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1214!$M$284:$M$303,P286,L_1214!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1214!$M$284:$M$303,P287,L_1214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1214!$M$284:$M$303,P287,L_1214!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1214!$M$284:$M$303,P288,L_1214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1214!$M$284:$M$303,P288,L_1214!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1214!$M$284:$M$303,P289,L_1214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1214!$M$284:$M$303,P289,L_1214!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1214!$M$284:$M$303,P290,L_1214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1214!$M$284:$M$303,P290,L_1214!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1214!$M$284:$M$303,P291,L_1214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1214!$M$284:$M$303,P291,L_1214!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1214!$M$284:$M$303,P292,L_1214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1214!$M$284:$M$303,P292,L_1214!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1214!$M$284:$M$303,P293,L_1214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1214!$M$284:$M$303,P293,L_1214!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1215","index":72,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1215!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1215!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1215!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1215!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1215!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1215!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1215!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1215!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1215!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1215!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1215!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1215!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1215!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1215!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1215!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1215!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1215!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1215!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1215!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1215!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1215!$M$284:$M$303,P284,L_1215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1215!$M$284:$M$303,P284,L_1215!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1215!$M$284:$M$303,P285,L_1215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1215!$M$284:$M$303,P285,L_1215!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1215!$M$284:$M$303,P286,L_1215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1215!$M$284:$M$303,P286,L_1215!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1215!$M$284:$M$303,P287,L_1215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1215!$M$284:$M$303,P287,L_1215!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1215!$M$284:$M$303,P288,L_1215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1215!$M$284:$M$303,P288,L_1215!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1215!$M$284:$M$303,P289,L_1215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1215!$M$284:$M$303,P289,L_1215!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1215!$M$284:$M$303,P290,L_1215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1215!$M$284:$M$303,P290,L_1215!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1215!$M$284:$M$303,P291,L_1215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1215!$M$284:$M$303,P291,L_1215!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1215!$M$284:$M$303,P292,L_1215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1215!$M$284:$M$303,P292,L_1215!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1215!$M$284:$M$303,P293,L_1215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1215!$M$284:$M$303,P293,L_1215!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1216","index":73,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1216!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1216!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1216!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1216!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1216!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1216!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1216!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1216!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1216!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1216!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1216!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1216!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1216!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1216!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1216!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1216!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1216!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1216!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1216!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1216!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1216!$M$284:$M$303,P284,L_1216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1216!$M$284:$M$303,P284,L_1216!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1216!$M$284:$M$303,P285,L_1216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1216!$M$284:$M$303,P285,L_1216!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1216!$M$284:$M$303,P286,L_1216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1216!$M$284:$M$303,P286,L_1216!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1216!$M$284:$M$303,P287,L_1216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1216!$M$284:$M$303,P287,L_1216!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1216!$M$284:$M$303,P288,L_1216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1216!$M$284:$M$303,P288,L_1216!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1216!$M$284:$M$303,P289,L_1216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1216!$M$284:$M$303,P289,L_1216!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1216!$M$284:$M$303,P290,L_1216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1216!$M$284:$M$303,P290,L_1216!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1216!$M$284:$M$303,P291,L_1216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1216!$M$284:$M$303,P291,L_1216!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1216!$M$284:$M$303,P292,L_1216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1216!$M$284:$M$303,P292,L_1216!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1216!$M$284:$M$303,P293,L_1216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1216!$M$284:$M$303,P293,L_1216!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1217","index":74,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1217!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1217!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1217!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1217!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1217!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1217!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1217!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1217!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1217!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1217!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1217!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1217!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1217!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1217!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1217!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1217!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1217!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1217!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1217!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1217!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1217!$M$284:$M$303,P284,L_1217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1217!$M$284:$M$303,P284,L_1217!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1217!$M$284:$M$303,P285,L_1217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1217!$M$284:$M$303,P285,L_1217!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1217!$M$284:$M$303,P286,L_1217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1217!$M$284:$M$303,P286,L_1217!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1217!$M$284:$M$303,P287,L_1217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1217!$M$284:$M$303,P287,L_1217!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1217!$M$284:$M$303,P288,L_1217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1217!$M$284:$M$303,P288,L_1217!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1217!$M$284:$M$303,P289,L_1217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1217!$M$284:$M$303,P289,L_1217!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1217!$M$284:$M$303,P290,L_1217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1217!$M$284:$M$303,P290,L_1217!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1217!$M$284:$M$303,P291,L_1217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1217!$M$284:$M$303,P291,L_1217!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1217!$M$284:$M$303,P292,L_1217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1217!$M$284:$M$303,P292,L_1217!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1217!$M$284:$M$303,P293,L_1217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1217!$M$284:$M$303,P293,L_1217!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1218","index":75,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1218!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1218!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1218!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1218!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1218!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1218!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1218!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1218!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1218!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1218!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1218!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1218!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1218!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1218!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1218!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1218!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1218!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1218!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1218!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1218!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1218!$M$284:$M$303,P284,L_1218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1218!$M$284:$M$303,P284,L_1218!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1218!$M$284:$M$303,P285,L_1218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1218!$M$284:$M$303,P285,L_1218!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1218!$M$284:$M$303,P286,L_1218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1218!$M$284:$M$303,P286,L_1218!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1218!$M$284:$M$303,P287,L_1218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1218!$M$284:$M$303,P287,L_1218!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1218!$M$284:$M$303,P288,L_1218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1218!$M$284:$M$303,P288,L_1218!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1218!$M$284:$M$303,P289,L_1218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1218!$M$284:$M$303,P289,L_1218!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1218!$M$284:$M$303,P290,L_1218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1218!$M$284:$M$303,P290,L_1218!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1218!$M$284:$M$303,P291,L_1218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1218!$M$284:$M$303,P291,L_1218!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1218!$M$284:$M$303,P292,L_1218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1218!$M$284:$M$303,P292,L_1218!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1218!$M$284:$M$303,P293,L_1218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1218!$M$284:$M$303,P293,L_1218!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1219","index":76,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1219!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1219!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1219!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1219!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1219!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1219!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1219!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1219!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1219!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1219!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1219!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1219!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1219!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1219!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1219!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1219!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1219!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1219!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1219!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1219!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1219!$M$284:$M$303,P284,L_1219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1219!$M$284:$M$303,P284,L_1219!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1219!$M$284:$M$303,P285,L_1219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1219!$M$284:$M$303,P285,L_1219!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1219!$M$284:$M$303,P286,L_1219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1219!$M$284:$M$303,P286,L_1219!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1219!$M$284:$M$303,P287,L_1219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1219!$M$284:$M$303,P287,L_1219!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1219!$M$284:$M$303,P288,L_1219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1219!$M$284:$M$303,P288,L_1219!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1219!$M$284:$M$303,P289,L_1219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1219!$M$284:$M$303,P289,L_1219!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1219!$M$284:$M$303,P290,L_1219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1219!$M$284:$M$303,P290,L_1219!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1219!$M$284:$M$303,P291,L_1219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1219!$M$284:$M$303,P291,L_1219!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1219!$M$284:$M$303,P292,L_1219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1219!$M$284:$M$303,P292,L_1219!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1219!$M$284:$M$303,P293,L_1219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1219!$M$284:$M$303,P293,L_1219!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1220","index":77,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1220!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1220!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1220!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1220!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1220!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1220!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1220!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1220!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1220!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1220!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1220!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1220!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1220!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1220!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1220!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1220!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1220!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1220!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1220!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1220!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1220!$M$284:$M$303,P284,L_1220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1220!$M$284:$M$303,P284,L_1220!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1220!$M$284:$M$303,P285,L_1220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1220!$M$284:$M$303,P285,L_1220!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1220!$M$284:$M$303,P286,L_1220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1220!$M$284:$M$303,P286,L_1220!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1220!$M$284:$M$303,P287,L_1220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1220!$M$284:$M$303,P287,L_1220!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1220!$M$284:$M$303,P288,L_1220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1220!$M$284:$M$303,P288,L_1220!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1220!$M$284:$M$303,P289,L_1220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1220!$M$284:$M$303,P289,L_1220!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1220!$M$284:$M$303,P290,L_1220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1220!$M$284:$M$303,P290,L_1220!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1220!$M$284:$M$303,P291,L_1220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1220!$M$284:$M$303,P291,L_1220!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1220!$M$284:$M$303,P292,L_1220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1220!$M$284:$M$303,P292,L_1220!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1220!$M$284:$M$303,P293,L_1220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1220!$M$284:$M$303,P293,L_1220!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1221","index":78,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1221!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1221!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1221!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1221!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1221!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1221!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1221!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1221!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1221!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1221!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1221!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1221!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1221!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1221!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1221!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1221!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1221!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1221!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1221!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1221!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1221!$M$284:$M$303,P284,L_1221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1221!$M$284:$M$303,P284,L_1221!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1221!$M$284:$M$303,P285,L_1221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1221!$M$284:$M$303,P285,L_1221!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1221!$M$284:$M$303,P286,L_1221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1221!$M$284:$M$303,P286,L_1221!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1221!$M$284:$M$303,P287,L_1221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1221!$M$284:$M$303,P287,L_1221!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1221!$M$284:$M$303,P288,L_1221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1221!$M$284:$M$303,P288,L_1221!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1221!$M$284:$M$303,P289,L_1221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1221!$M$284:$M$303,P289,L_1221!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1221!$M$284:$M$303,P290,L_1221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1221!$M$284:$M$303,P290,L_1221!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1221!$M$284:$M$303,P291,L_1221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1221!$M$284:$M$303,P291,L_1221!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1221!$M$284:$M$303,P292,L_1221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1221!$M$284:$M$303,P292,L_1221!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1221!$M$284:$M$303,P293,L_1221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1221!$M$284:$M$303,P293,L_1221!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1222","index":79,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1222!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1222!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1222!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1222!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1222!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1222!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1222!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1222!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1222!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1222!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1222!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1222!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1222!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1222!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1222!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1222!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1222!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1222!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1222!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1222!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1222!$M$284:$M$303,P284,L_1222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1222!$M$284:$M$303,P284,L_1222!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1222!$M$284:$M$303,P285,L_1222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1222!$M$284:$M$303,P285,L_1222!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1222!$M$284:$M$303,P286,L_1222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1222!$M$284:$M$303,P286,L_1222!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1222!$M$284:$M$303,P287,L_1222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1222!$M$284:$M$303,P287,L_1222!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1222!$M$284:$M$303,P288,L_1222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1222!$M$284:$M$303,P288,L_1222!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1222!$M$284:$M$303,P289,L_1222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1222!$M$284:$M$303,P289,L_1222!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1222!$M$284:$M$303,P290,L_1222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1222!$M$284:$M$303,P290,L_1222!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1222!$M$284:$M$303,P291,L_1222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1222!$M$284:$M$303,P291,L_1222!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1222!$M$284:$M$303,P292,L_1222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1222!$M$284:$M$303,P292,L_1222!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1222!$M$284:$M$303,P293,L_1222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1222!$M$284:$M$303,P293,L_1222!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1223","index":80,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1223!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1223!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1223!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1223!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1223!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1223!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1223!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1223!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1223!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1223!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1223!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1223!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1223!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1223!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1223!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1223!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1223!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1223!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1223!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1223!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1223!$M$284:$M$303,P284,L_1223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1223!$M$284:$M$303,P284,L_1223!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1223!$M$284:$M$303,P285,L_1223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1223!$M$284:$M$303,P285,L_1223!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1223!$M$284:$M$303,P286,L_1223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1223!$M$284:$M$303,P286,L_1223!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1223!$M$284:$M$303,P287,L_1223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1223!$M$284:$M$303,P287,L_1223!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1223!$M$284:$M$303,P288,L_1223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1223!$M$284:$M$303,P288,L_1223!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1223!$M$284:$M$303,P289,L_1223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1223!$M$284:$M$303,P289,L_1223!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1223!$M$284:$M$303,P290,L_1223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1223!$M$284:$M$303,P290,L_1223!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1223!$M$284:$M$303,P291,L_1223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1223!$M$284:$M$303,P291,L_1223!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1223!$M$284:$M$303,P292,L_1223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1223!$M$284:$M$303,P292,L_1223!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1223!$M$284:$M$303,P293,L_1223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1223!$M$284:$M$303,P293,L_1223!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1224","index":81,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1224!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1224!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1224!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1224!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1224!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1224!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1224!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1224!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1224!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1224!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1224!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1224!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1224!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1224!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1224!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1224!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1224!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1224!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1224!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1224!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1224!$M$284:$M$303,P284,L_1224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1224!$M$284:$M$303,P284,L_1224!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1224!$M$284:$M$303,P285,L_1224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1224!$M$284:$M$303,P285,L_1224!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1224!$M$284:$M$303,P286,L_1224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1224!$M$284:$M$303,P286,L_1224!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1224!$M$284:$M$303,P287,L_1224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1224!$M$284:$M$303,P287,L_1224!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1224!$M$284:$M$303,P288,L_1224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1224!$M$284:$M$303,P288,L_1224!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1224!$M$284:$M$303,P289,L_1224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1224!$M$284:$M$303,P289,L_1224!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1224!$M$284:$M$303,P290,L_1224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1224!$M$284:$M$303,P290,L_1224!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1224!$M$284:$M$303,P291,L_1224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1224!$M$284:$M$303,P291,L_1224!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1224!$M$284:$M$303,P292,L_1224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1224!$M$284:$M$303,P292,L_1224!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1224!$M$284:$M$303,P293,L_1224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1224!$M$284:$M$303,P293,L_1224!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1225","index":82,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1225!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1225!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1225!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1225!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1225!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1225!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1225!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1225!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1225!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1225!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1225!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1225!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1225!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1225!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1225!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1225!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1225!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1225!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1225!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1225!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1225!$M$284:$M$303,P284,L_1225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1225!$M$284:$M$303,P284,L_1225!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1225!$M$284:$M$303,P285,L_1225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1225!$M$284:$M$303,P285,L_1225!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1225!$M$284:$M$303,P286,L_1225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1225!$M$284:$M$303,P286,L_1225!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1225!$M$284:$M$303,P287,L_1225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1225!$M$284:$M$303,P287,L_1225!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1225!$M$284:$M$303,P288,L_1225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1225!$M$284:$M$303,P288,L_1225!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1225!$M$284:$M$303,P289,L_1225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1225!$M$284:$M$303,P289,L_1225!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1225!$M$284:$M$303,P290,L_1225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1225!$M$284:$M$303,P290,L_1225!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1225!$M$284:$M$303,P291,L_1225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1225!$M$284:$M$303,P291,L_1225!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1225!$M$284:$M$303,P292,L_1225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1225!$M$284:$M$303,P292,L_1225!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1225!$M$284:$M$303,P293,L_1225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1225!$M$284:$M$303,P293,L_1225!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1226","index":83,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1226!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1226!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1226!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1226!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1226!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1226!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1226!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1226!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1226!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1226!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1226!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1226!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1226!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1226!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1226!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1226!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1226!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1226!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1226!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1226!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1226!$M$284:$M$303,P284,L_1226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1226!$M$284:$M$303,P284,L_1226!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1226!$M$284:$M$303,P285,L_1226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1226!$M$284:$M$303,P285,L_1226!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1226!$M$284:$M$303,P286,L_1226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1226!$M$284:$M$303,P286,L_1226!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1226!$M$284:$M$303,P287,L_1226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1226!$M$284:$M$303,P287,L_1226!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1226!$M$284:$M$303,P288,L_1226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1226!$M$284:$M$303,P288,L_1226!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1226!$M$284:$M$303,P289,L_1226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1226!$M$284:$M$303,P289,L_1226!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1226!$M$284:$M$303,P290,L_1226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1226!$M$284:$M$303,P290,L_1226!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1226!$M$284:$M$303,P291,L_1226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1226!$M$284:$M$303,P291,L_1226!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1226!$M$284:$M$303,P292,L_1226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1226!$M$284:$M$303,P292,L_1226!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1226!$M$284:$M$303,P293,L_1226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1226!$M$284:$M$303,P293,L_1226!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1227","index":84,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1227!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1227!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1227!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1227!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1227!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1227!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1227!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1227!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1227!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1227!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1227!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1227!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1227!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1227!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1227!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1227!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1227!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1227!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1227!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1227!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1227!$M$284:$M$303,P284,L_1227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1227!$M$284:$M$303,P284,L_1227!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1227!$M$284:$M$303,P285,L_1227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1227!$M$284:$M$303,P285,L_1227!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1227!$M$284:$M$303,P286,L_1227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1227!$M$284:$M$303,P286,L_1227!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1227!$M$284:$M$303,P287,L_1227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1227!$M$284:$M$303,P287,L_1227!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1227!$M$284:$M$303,P288,L_1227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1227!$M$284:$M$303,P288,L_1227!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1227!$M$284:$M$303,P289,L_1227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1227!$M$284:$M$303,P289,L_1227!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1227!$M$284:$M$303,P290,L_1227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1227!$M$284:$M$303,P290,L_1227!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1227!$M$284:$M$303,P291,L_1227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1227!$M$284:$M$303,P291,L_1227!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1227!$M$284:$M$303,P292,L_1227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1227!$M$284:$M$303,P292,L_1227!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1227!$M$284:$M$303,P293,L_1227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1227!$M$284:$M$303,P293,L_1227!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1228","index":85,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1228!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1228!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1228!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1228!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1228!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1228!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1228!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1228!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1228!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1228!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1228!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1228!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1228!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1228!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1228!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1228!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1228!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1228!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1228!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1228!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1228!$M$284:$M$303,P284,L_1228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1228!$M$284:$M$303,P284,L_1228!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1228!$M$284:$M$303,P285,L_1228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1228!$M$284:$M$303,P285,L_1228!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1228!$M$284:$M$303,P286,L_1228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1228!$M$284:$M$303,P286,L_1228!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1228!$M$284:$M$303,P287,L_1228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1228!$M$284:$M$303,P287,L_1228!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1228!$M$284:$M$303,P288,L_1228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1228!$M$284:$M$303,P288,L_1228!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1228!$M$284:$M$303,P289,L_1228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1228!$M$284:$M$303,P289,L_1228!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1228!$M$284:$M$303,P290,L_1228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1228!$M$284:$M$303,P290,L_1228!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1228!$M$284:$M$303,P291,L_1228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1228!$M$284:$M$303,P291,L_1228!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1228!$M$284:$M$303,P292,L_1228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1228!$M$284:$M$303,P292,L_1228!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1228!$M$284:$M$303,P293,L_1228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1228!$M$284:$M$303,P293,L_1228!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_1229","index":86,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_1229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_1229!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_1229!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_1229!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_1229!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_1229!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_1229!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_1229!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_1229!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_1229!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_1229!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_1229!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_1229!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_1229!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_1229!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_1229!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_1229!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_1229!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_1229!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_1229!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_1229!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_1229!$M$284:$M$303,P284,L_1229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1229!$M$284:$M$303,P284,L_1229!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_1229!$M$284:$M$303,P285,L_1229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1229!$M$284:$M$303,P285,L_1229!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_1229!$M$284:$M$303,P286,L_1229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1229!$M$284:$M$303,P286,L_1229!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_1229!$M$284:$M$303,P287,L_1229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1229!$M$284:$M$303,P287,L_1229!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_1229!$M$284:$M$303,P288,L_1229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1229!$M$284:$M$303,P288,L_1229!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_1229!$M$284:$M$303,P289,L_1229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1229!$M$284:$M$303,P289,L_1229!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_1229!$M$284:$M$303,P290,L_1229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1229!$M$284:$M$303,P290,L_1229!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_1229!$M$284:$M$303,P291,L_1229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1229!$M$284:$M$303,P291,L_1229!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_1229!$M$284:$M$303,P292,L_1229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1229!$M$284:$M$303,P292,L_1229!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_1229!$M$284:$M$303,P293,L_1229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_1229!$M$284:$M$303,P293,L_1229!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2110","index":87,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2110!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2110!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2110!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2110!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2110!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2110!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2110!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2110!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2110!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2110!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2110!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2110!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2110!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2110!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2110!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2110!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2110!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2110!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2110!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2110!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2110!$M$284:$M$303,P284,L_2110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2110!$M$284:$M$303,P284,L_2110!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2110!$M$284:$M$303,P285,L_2110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2110!$M$284:$M$303,P285,L_2110!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2110!$M$284:$M$303,P286,L_2110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2110!$M$284:$M$303,P286,L_2110!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2110!$M$284:$M$303,P287,L_2110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2110!$M$284:$M$303,P287,L_2110!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2110!$M$284:$M$303,P288,L_2110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2110!$M$284:$M$303,P288,L_2110!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2110!$M$284:$M$303,P289,L_2110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2110!$M$284:$M$303,P289,L_2110!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2110!$M$284:$M$303,P290,L_2110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2110!$M$284:$M$303,P290,L_2110!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2110!$M$284:$M$303,P291,L_2110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2110!$M$284:$M$303,P291,L_2110!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2110!$M$284:$M$303,P292,L_2110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2110!$M$284:$M$303,P292,L_2110!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2110!$M$284:$M$303,P293,L_2110!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2110!$M$284:$M$303,P293,L_2110!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2111","index":88,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2111","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2111!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2111!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2111!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2111!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2111!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2111!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2111!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2111!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2111!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2111!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2111!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2111!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2111!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2111!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2111!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2111!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2111!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2111!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2111!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2111!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2111!$M$284:$M$303,P284,L_2111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2111!$M$284:$M$303,P284,L_2111!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2111!$M$284:$M$303,P285,L_2111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2111!$M$284:$M$303,P285,L_2111!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2111!$M$284:$M$303,P286,L_2111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2111!$M$284:$M$303,P286,L_2111!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2111!$M$284:$M$303,P287,L_2111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2111!$M$284:$M$303,P287,L_2111!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2111!$M$284:$M$303,P288,L_2111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2111!$M$284:$M$303,P288,L_2111!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2111!$M$284:$M$303,P289,L_2111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2111!$M$284:$M$303,P289,L_2111!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2111!$M$284:$M$303,P290,L_2111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2111!$M$284:$M$303,P290,L_2111!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2111!$M$284:$M$303,P291,L_2111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2111!$M$284:$M$303,P291,L_2111!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2111!$M$284:$M$303,P292,L_2111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2111!$M$284:$M$303,P292,L_2111!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2111!$M$284:$M$303,P293,L_2111!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2111!$M$284:$M$303,P293,L_2111!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2112","index":89,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2112!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2112!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2112!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2112!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2112!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2112!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2112!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2112!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2112!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2112!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2112!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2112!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2112!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2112!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2112!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2112!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2112!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2112!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2112!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2112!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2112!$M$284:$M$303,P284,L_2112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2112!$M$284:$M$303,P284,L_2112!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2112!$M$284:$M$303,P285,L_2112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2112!$M$284:$M$303,P285,L_2112!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2112!$M$284:$M$303,P286,L_2112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2112!$M$284:$M$303,P286,L_2112!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2112!$M$284:$M$303,P287,L_2112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2112!$M$284:$M$303,P287,L_2112!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2112!$M$284:$M$303,P288,L_2112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2112!$M$284:$M$303,P288,L_2112!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2112!$M$284:$M$303,P289,L_2112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2112!$M$284:$M$303,P289,L_2112!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2112!$M$284:$M$303,P290,L_2112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2112!$M$284:$M$303,P290,L_2112!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2112!$M$284:$M$303,P291,L_2112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2112!$M$284:$M$303,P291,L_2112!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2112!$M$284:$M$303,P292,L_2112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2112!$M$284:$M$303,P292,L_2112!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2112!$M$284:$M$303,P293,L_2112!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2112!$M$284:$M$303,P293,L_2112!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2113","index":90,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2113!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2113!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2113!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2113!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2113!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2113!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2113!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2113!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2113!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2113!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2113!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2113!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2113!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2113!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2113!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2113!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2113!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2113!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2113!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2113!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2113!$M$284:$M$303,P284,L_2113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2113!$M$284:$M$303,P284,L_2113!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2113!$M$284:$M$303,P285,L_2113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2113!$M$284:$M$303,P285,L_2113!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2113!$M$284:$M$303,P286,L_2113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2113!$M$284:$M$303,P286,L_2113!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2113!$M$284:$M$303,P287,L_2113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2113!$M$284:$M$303,P287,L_2113!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2113!$M$284:$M$303,P288,L_2113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2113!$M$284:$M$303,P288,L_2113!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2113!$M$284:$M$303,P289,L_2113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2113!$M$284:$M$303,P289,L_2113!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2113!$M$284:$M$303,P290,L_2113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2113!$M$284:$M$303,P290,L_2113!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2113!$M$284:$M$303,P291,L_2113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2113!$M$284:$M$303,P291,L_2113!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2113!$M$284:$M$303,P292,L_2113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2113!$M$284:$M$303,P292,L_2113!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2113!$M$284:$M$303,P293,L_2113!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2113!$M$284:$M$303,P293,L_2113!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2114","index":91,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2114!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2114!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2114!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2114!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2114!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2114!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2114!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2114!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2114!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2114!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2114!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2114!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2114!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2114!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2114!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2114!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2114!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2114!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2114!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2114!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2114!$M$284:$M$303,P284,L_2114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2114!$M$284:$M$303,P284,L_2114!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2114!$M$284:$M$303,P285,L_2114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2114!$M$284:$M$303,P285,L_2114!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2114!$M$284:$M$303,P286,L_2114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2114!$M$284:$M$303,P286,L_2114!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2114!$M$284:$M$303,P287,L_2114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2114!$M$284:$M$303,P287,L_2114!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2114!$M$284:$M$303,P288,L_2114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2114!$M$284:$M$303,P288,L_2114!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2114!$M$284:$M$303,P289,L_2114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2114!$M$284:$M$303,P289,L_2114!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2114!$M$284:$M$303,P290,L_2114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2114!$M$284:$M$303,P290,L_2114!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2114!$M$284:$M$303,P291,L_2114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2114!$M$284:$M$303,P291,L_2114!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2114!$M$284:$M$303,P292,L_2114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2114!$M$284:$M$303,P292,L_2114!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2114!$M$284:$M$303,P293,L_2114!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2114!$M$284:$M$303,P293,L_2114!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2115","index":92,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2115!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2115!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2115!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2115!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2115!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2115!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2115!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2115!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2115!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2115!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2115!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2115!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2115!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2115!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2115!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2115!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2115!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2115!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2115!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2115!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2115!$M$284:$M$303,P284,L_2115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2115!$M$284:$M$303,P284,L_2115!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2115!$M$284:$M$303,P285,L_2115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2115!$M$284:$M$303,P285,L_2115!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2115!$M$284:$M$303,P286,L_2115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2115!$M$284:$M$303,P286,L_2115!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2115!$M$284:$M$303,P287,L_2115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2115!$M$284:$M$303,P287,L_2115!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2115!$M$284:$M$303,P288,L_2115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2115!$M$284:$M$303,P288,L_2115!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2115!$M$284:$M$303,P289,L_2115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2115!$M$284:$M$303,P289,L_2115!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2115!$M$284:$M$303,P290,L_2115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2115!$M$284:$M$303,P290,L_2115!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2115!$M$284:$M$303,P291,L_2115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2115!$M$284:$M$303,P291,L_2115!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2115!$M$284:$M$303,P292,L_2115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2115!$M$284:$M$303,P292,L_2115!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2115!$M$284:$M$303,P293,L_2115!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2115!$M$284:$M$303,P293,L_2115!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2116","index":93,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2116!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2116!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2116!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2116!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2116!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2116!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2116!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2116!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2116!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2116!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2116!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2116!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2116!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2116!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2116!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2116!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2116!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2116!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2116!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2116!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2116!$M$284:$M$303,P284,L_2116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2116!$M$284:$M$303,P284,L_2116!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2116!$M$284:$M$303,P285,L_2116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2116!$M$284:$M$303,P285,L_2116!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2116!$M$284:$M$303,P286,L_2116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2116!$M$284:$M$303,P286,L_2116!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2116!$M$284:$M$303,P287,L_2116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2116!$M$284:$M$303,P287,L_2116!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2116!$M$284:$M$303,P288,L_2116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2116!$M$284:$M$303,P288,L_2116!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2116!$M$284:$M$303,P289,L_2116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2116!$M$284:$M$303,P289,L_2116!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2116!$M$284:$M$303,P290,L_2116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2116!$M$284:$M$303,P290,L_2116!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2116!$M$284:$M$303,P291,L_2116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2116!$M$284:$M$303,P291,L_2116!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2116!$M$284:$M$303,P292,L_2116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2116!$M$284:$M$303,P292,L_2116!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2116!$M$284:$M$303,P293,L_2116!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2116!$M$284:$M$303,P293,L_2116!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2117","index":94,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2117!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2117!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2117!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2117!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2117!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2117!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2117!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2117!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2117!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2117!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2117!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2117!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2117!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2117!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2117!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2117!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2117!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2117!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2117!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2117!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2117!$M$284:$M$303,P284,L_2117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2117!$M$284:$M$303,P284,L_2117!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2117!$M$284:$M$303,P285,L_2117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2117!$M$284:$M$303,P285,L_2117!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2117!$M$284:$M$303,P286,L_2117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2117!$M$284:$M$303,P286,L_2117!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2117!$M$284:$M$303,P287,L_2117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2117!$M$284:$M$303,P287,L_2117!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2117!$M$284:$M$303,P288,L_2117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2117!$M$284:$M$303,P288,L_2117!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2117!$M$284:$M$303,P289,L_2117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2117!$M$284:$M$303,P289,L_2117!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2117!$M$284:$M$303,P290,L_2117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2117!$M$284:$M$303,P290,L_2117!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2117!$M$284:$M$303,P291,L_2117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2117!$M$284:$M$303,P291,L_2117!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2117!$M$284:$M$303,P292,L_2117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2117!$M$284:$M$303,P292,L_2117!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2117!$M$284:$M$303,P293,L_2117!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2117!$M$284:$M$303,P293,L_2117!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2118","index":95,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2118!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2118!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2118!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2118!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2118!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2118!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2118!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2118!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2118!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2118!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2118!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2118!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2118!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2118!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2118!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2118!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2118!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2118!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2118!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2118!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2118!$M$284:$M$303,P284,L_2118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2118!$M$284:$M$303,P284,L_2118!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2118!$M$284:$M$303,P285,L_2118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2118!$M$284:$M$303,P285,L_2118!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2118!$M$284:$M$303,P286,L_2118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2118!$M$284:$M$303,P286,L_2118!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2118!$M$284:$M$303,P287,L_2118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2118!$M$284:$M$303,P287,L_2118!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2118!$M$284:$M$303,P288,L_2118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2118!$M$284:$M$303,P288,L_2118!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2118!$M$284:$M$303,P289,L_2118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2118!$M$284:$M$303,P289,L_2118!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2118!$M$284:$M$303,P290,L_2118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2118!$M$284:$M$303,P290,L_2118!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2118!$M$284:$M$303,P291,L_2118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2118!$M$284:$M$303,P291,L_2118!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2118!$M$284:$M$303,P292,L_2118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2118!$M$284:$M$303,P292,L_2118!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2118!$M$284:$M$303,P293,L_2118!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2118!$M$284:$M$303,P293,L_2118!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2119","index":96,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2119!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2119!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2119!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2119!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2119!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2119!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2119!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2119!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2119!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2119!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2119!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2119!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2119!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2119!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2119!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2119!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2119!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2119!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2119!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2119!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2119!$M$284:$M$303,P284,L_2119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2119!$M$284:$M$303,P284,L_2119!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2119!$M$284:$M$303,P285,L_2119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2119!$M$284:$M$303,P285,L_2119!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2119!$M$284:$M$303,P286,L_2119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2119!$M$284:$M$303,P286,L_2119!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2119!$M$284:$M$303,P287,L_2119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2119!$M$284:$M$303,P287,L_2119!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2119!$M$284:$M$303,P288,L_2119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2119!$M$284:$M$303,P288,L_2119!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2119!$M$284:$M$303,P289,L_2119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2119!$M$284:$M$303,P289,L_2119!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2119!$M$284:$M$303,P290,L_2119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2119!$M$284:$M$303,P290,L_2119!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2119!$M$284:$M$303,P291,L_2119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2119!$M$284:$M$303,P291,L_2119!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2119!$M$284:$M$303,P292,L_2119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2119!$M$284:$M$303,P292,L_2119!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2119!$M$284:$M$303,P293,L_2119!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2119!$M$284:$M$303,P293,L_2119!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2120","index":97,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2120!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2120!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2120!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2120!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2120!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2120!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2120!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2120!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2120!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2120!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2120!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2120!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2120!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2120!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2120!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2120!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2120!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2120!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2120!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2120!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2120!$M$284:$M$303,P284,L_2120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2120!$M$284:$M$303,P284,L_2120!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2120!$M$284:$M$303,P285,L_2120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2120!$M$284:$M$303,P285,L_2120!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2120!$M$284:$M$303,P286,L_2120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2120!$M$284:$M$303,P286,L_2120!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2120!$M$284:$M$303,P287,L_2120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2120!$M$284:$M$303,P287,L_2120!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2120!$M$284:$M$303,P288,L_2120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2120!$M$284:$M$303,P288,L_2120!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2120!$M$284:$M$303,P289,L_2120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2120!$M$284:$M$303,P289,L_2120!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2120!$M$284:$M$303,P290,L_2120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2120!$M$284:$M$303,P290,L_2120!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2120!$M$284:$M$303,P291,L_2120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2120!$M$284:$M$303,P291,L_2120!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2120!$M$284:$M$303,P292,L_2120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2120!$M$284:$M$303,P292,L_2120!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2120!$M$284:$M$303,P293,L_2120!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2120!$M$284:$M$303,P293,L_2120!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2121","index":98,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2121!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2121!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2121!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2121!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2121!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2121!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2121!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2121!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2121!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2121!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2121!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2121!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2121!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2121!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2121!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2121!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2121!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2121!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2121!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2121!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2121!$M$284:$M$303,P284,L_2121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2121!$M$284:$M$303,P284,L_2121!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2121!$M$284:$M$303,P285,L_2121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2121!$M$284:$M$303,P285,L_2121!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2121!$M$284:$M$303,P286,L_2121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2121!$M$284:$M$303,P286,L_2121!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2121!$M$284:$M$303,P287,L_2121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2121!$M$284:$M$303,P287,L_2121!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2121!$M$284:$M$303,P288,L_2121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2121!$M$284:$M$303,P288,L_2121!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2121!$M$284:$M$303,P289,L_2121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2121!$M$284:$M$303,P289,L_2121!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2121!$M$284:$M$303,P290,L_2121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2121!$M$284:$M$303,P290,L_2121!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2121!$M$284:$M$303,P291,L_2121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2121!$M$284:$M$303,P291,L_2121!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2121!$M$284:$M$303,P292,L_2121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2121!$M$284:$M$303,P292,L_2121!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2121!$M$284:$M$303,P293,L_2121!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2121!$M$284:$M$303,P293,L_2121!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2122","index":99,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2122!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2122!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2122!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2122!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2122!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2122!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2122!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2122!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2122!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2122!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2122!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2122!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2122!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2122!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2122!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2122!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2122!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2122!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2122!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2122!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2122!$M$284:$M$303,P284,L_2122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2122!$M$284:$M$303,P284,L_2122!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2122!$M$284:$M$303,P285,L_2122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2122!$M$284:$M$303,P285,L_2122!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2122!$M$284:$M$303,P286,L_2122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2122!$M$284:$M$303,P286,L_2122!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2122!$M$284:$M$303,P287,L_2122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2122!$M$284:$M$303,P287,L_2122!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2122!$M$284:$M$303,P288,L_2122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2122!$M$284:$M$303,P288,L_2122!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2122!$M$284:$M$303,P289,L_2122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2122!$M$284:$M$303,P289,L_2122!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2122!$M$284:$M$303,P290,L_2122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2122!$M$284:$M$303,P290,L_2122!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2122!$M$284:$M$303,P291,L_2122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2122!$M$284:$M$303,P291,L_2122!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2122!$M$284:$M$303,P292,L_2122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2122!$M$284:$M$303,P292,L_2122!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2122!$M$284:$M$303,P293,L_2122!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2122!$M$284:$M$303,P293,L_2122!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2123","index":100,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2123","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2123!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2123!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2123!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2123!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2123!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2123!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2123!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2123!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2123!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2123!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2123!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2123!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2123!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2123!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2123!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2123!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2123!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2123!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2123!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2123!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2123!$M$284:$M$303,P284,L_2123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2123!$M$284:$M$303,P284,L_2123!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2123!$M$284:$M$303,P285,L_2123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2123!$M$284:$M$303,P285,L_2123!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2123!$M$284:$M$303,P286,L_2123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2123!$M$284:$M$303,P286,L_2123!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2123!$M$284:$M$303,P287,L_2123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2123!$M$284:$M$303,P287,L_2123!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2123!$M$284:$M$303,P288,L_2123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2123!$M$284:$M$303,P288,L_2123!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2123!$M$284:$M$303,P289,L_2123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2123!$M$284:$M$303,P289,L_2123!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2123!$M$284:$M$303,P290,L_2123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2123!$M$284:$M$303,P290,L_2123!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2123!$M$284:$M$303,P291,L_2123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2123!$M$284:$M$303,P291,L_2123!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2123!$M$284:$M$303,P292,L_2123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2123!$M$284:$M$303,P292,L_2123!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2123!$M$284:$M$303,P293,L_2123!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2123!$M$284:$M$303,P293,L_2123!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2124","index":101,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2124!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2124!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2124!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2124!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2124!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2124!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2124!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2124!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2124!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2124!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2124!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2124!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2124!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2124!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2124!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2124!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2124!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2124!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2124!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2124!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2124!$M$284:$M$303,P284,L_2124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2124!$M$284:$M$303,P284,L_2124!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2124!$M$284:$M$303,P285,L_2124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2124!$M$284:$M$303,P285,L_2124!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2124!$M$284:$M$303,P286,L_2124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2124!$M$284:$M$303,P286,L_2124!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2124!$M$284:$M$303,P287,L_2124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2124!$M$284:$M$303,P287,L_2124!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2124!$M$284:$M$303,P288,L_2124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2124!$M$284:$M$303,P288,L_2124!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2124!$M$284:$M$303,P289,L_2124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2124!$M$284:$M$303,P289,L_2124!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2124!$M$284:$M$303,P290,L_2124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2124!$M$284:$M$303,P290,L_2124!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2124!$M$284:$M$303,P291,L_2124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2124!$M$284:$M$303,P291,L_2124!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2124!$M$284:$M$303,P292,L_2124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2124!$M$284:$M$303,P292,L_2124!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2124!$M$284:$M$303,P293,L_2124!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2124!$M$284:$M$303,P293,L_2124!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2125","index":102,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2125!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2125!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2125!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2125!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2125!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2125!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2125!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2125!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2125!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2125!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2125!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2125!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2125!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2125!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2125!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2125!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2125!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2125!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2125!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2125!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2125!$M$284:$M$303,P284,L_2125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2125!$M$284:$M$303,P284,L_2125!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2125!$M$284:$M$303,P285,L_2125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2125!$M$284:$M$303,P285,L_2125!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2125!$M$284:$M$303,P286,L_2125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2125!$M$284:$M$303,P286,L_2125!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2125!$M$284:$M$303,P287,L_2125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2125!$M$284:$M$303,P287,L_2125!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2125!$M$284:$M$303,P288,L_2125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2125!$M$284:$M$303,P288,L_2125!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2125!$M$284:$M$303,P289,L_2125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2125!$M$284:$M$303,P289,L_2125!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2125!$M$284:$M$303,P290,L_2125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2125!$M$284:$M$303,P290,L_2125!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2125!$M$284:$M$303,P291,L_2125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2125!$M$284:$M$303,P291,L_2125!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2125!$M$284:$M$303,P292,L_2125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2125!$M$284:$M$303,P292,L_2125!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2125!$M$284:$M$303,P293,L_2125!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2125!$M$284:$M$303,P293,L_2125!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2126","index":103,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2126!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2126!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2126!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2126!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2126!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2126!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2126!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2126!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2126!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2126!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2126!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2126!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2126!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2126!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2126!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2126!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2126!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2126!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2126!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2126!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2126!$M$284:$M$303,P284,L_2126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2126!$M$284:$M$303,P284,L_2126!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2126!$M$284:$M$303,P285,L_2126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2126!$M$284:$M$303,P285,L_2126!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2126!$M$284:$M$303,P286,L_2126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2126!$M$284:$M$303,P286,L_2126!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2126!$M$284:$M$303,P287,L_2126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2126!$M$284:$M$303,P287,L_2126!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2126!$M$284:$M$303,P288,L_2126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2126!$M$284:$M$303,P288,L_2126!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2126!$M$284:$M$303,P289,L_2126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2126!$M$284:$M$303,P289,L_2126!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2126!$M$284:$M$303,P290,L_2126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2126!$M$284:$M$303,P290,L_2126!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2126!$M$284:$M$303,P291,L_2126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2126!$M$284:$M$303,P291,L_2126!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2126!$M$284:$M$303,P292,L_2126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2126!$M$284:$M$303,P292,L_2126!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2126!$M$284:$M$303,P293,L_2126!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2126!$M$284:$M$303,P293,L_2126!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2127","index":104,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2127!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2127!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2127!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2127!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2127!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2127!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2127!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2127!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2127!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2127!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2127!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2127!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2127!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2127!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2127!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2127!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2127!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2127!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2127!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2127!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2127!$M$284:$M$303,P284,L_2127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2127!$M$284:$M$303,P284,L_2127!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2127!$M$284:$M$303,P285,L_2127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2127!$M$284:$M$303,P285,L_2127!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2127!$M$284:$M$303,P286,L_2127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2127!$M$284:$M$303,P286,L_2127!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2127!$M$284:$M$303,P287,L_2127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2127!$M$284:$M$303,P287,L_2127!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2127!$M$284:$M$303,P288,L_2127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2127!$M$284:$M$303,P288,L_2127!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2127!$M$284:$M$303,P289,L_2127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2127!$M$284:$M$303,P289,L_2127!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2127!$M$284:$M$303,P290,L_2127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2127!$M$284:$M$303,P290,L_2127!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2127!$M$284:$M$303,P291,L_2127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2127!$M$284:$M$303,P291,L_2127!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2127!$M$284:$M$303,P292,L_2127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2127!$M$284:$M$303,P292,L_2127!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2127!$M$284:$M$303,P293,L_2127!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2127!$M$284:$M$303,P293,L_2127!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2128","index":105,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2128!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2128!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2128!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2128!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2128!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2128!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2128!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2128!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2128!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2128!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2128!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2128!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2128!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2128!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2128!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2128!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2128!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2128!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2128!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2128!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2128!$M$284:$M$303,P284,L_2128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2128!$M$284:$M$303,P284,L_2128!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2128!$M$284:$M$303,P285,L_2128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2128!$M$284:$M$303,P285,L_2128!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2128!$M$284:$M$303,P286,L_2128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2128!$M$284:$M$303,P286,L_2128!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2128!$M$284:$M$303,P287,L_2128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2128!$M$284:$M$303,P287,L_2128!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2128!$M$284:$M$303,P288,L_2128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2128!$M$284:$M$303,P288,L_2128!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2128!$M$284:$M$303,P289,L_2128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2128!$M$284:$M$303,P289,L_2128!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2128!$M$284:$M$303,P290,L_2128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2128!$M$284:$M$303,P290,L_2128!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2128!$M$284:$M$303,P291,L_2128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2128!$M$284:$M$303,P291,L_2128!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2128!$M$284:$M$303,P292,L_2128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2128!$M$284:$M$303,P292,L_2128!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2128!$M$284:$M$303,P293,L_2128!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2128!$M$284:$M$303,P293,L_2128!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2129","index":106,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2129!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2129!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2129!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2129!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2129!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2129!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2129!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2129!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2129!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2129!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2129!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2129!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2129!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2129!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2129!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2129!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2129!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2129!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2129!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2129!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2129!$M$284:$M$303,P284,L_2129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2129!$M$284:$M$303,P284,L_2129!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2129!$M$284:$M$303,P285,L_2129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2129!$M$284:$M$303,P285,L_2129!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2129!$M$284:$M$303,P286,L_2129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2129!$M$284:$M$303,P286,L_2129!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2129!$M$284:$M$303,P287,L_2129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2129!$M$284:$M$303,P287,L_2129!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2129!$M$284:$M$303,P288,L_2129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2129!$M$284:$M$303,P288,L_2129!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2129!$M$284:$M$303,P289,L_2129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2129!$M$284:$M$303,P289,L_2129!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2129!$M$284:$M$303,P290,L_2129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2129!$M$284:$M$303,P290,L_2129!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2129!$M$284:$M$303,P291,L_2129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2129!$M$284:$M$303,P291,L_2129!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2129!$M$284:$M$303,P292,L_2129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2129!$M$284:$M$303,P292,L_2129!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2129!$M$284:$M$303,P293,L_2129!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2129!$M$284:$M$303,P293,L_2129!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2210","index":107,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2210!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2210!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2210!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2210!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2210!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2210!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2210!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2210!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2210!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2210!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2210!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2210!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2210!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2210!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2210!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2210!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2210!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2210!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2210!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2210!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2210!$M$284:$M$303,P284,L_2210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2210!$M$284:$M$303,P284,L_2210!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2210!$M$284:$M$303,P285,L_2210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2210!$M$284:$M$303,P285,L_2210!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2210!$M$284:$M$303,P286,L_2210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2210!$M$284:$M$303,P286,L_2210!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2210!$M$284:$M$303,P287,L_2210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2210!$M$284:$M$303,P287,L_2210!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2210!$M$284:$M$303,P288,L_2210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2210!$M$284:$M$303,P288,L_2210!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2210!$M$284:$M$303,P289,L_2210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2210!$M$284:$M$303,P289,L_2210!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2210!$M$284:$M$303,P290,L_2210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2210!$M$284:$M$303,P290,L_2210!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2210!$M$284:$M$303,P291,L_2210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2210!$M$284:$M$303,P291,L_2210!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2210!$M$284:$M$303,P292,L_2210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2210!$M$284:$M$303,P292,L_2210!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2210!$M$284:$M$303,P293,L_2210!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2210!$M$284:$M$303,P293,L_2210!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2211","index":108,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2211!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2211!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2211!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2211!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2211!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2211!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2211!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2211!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2211!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2211!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2211!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2211!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2211!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2211!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2211!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2211!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2211!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2211!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2211!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2211!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2211!$M$284:$M$303,P284,L_2211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2211!$M$284:$M$303,P284,L_2211!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2211!$M$284:$M$303,P285,L_2211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2211!$M$284:$M$303,P285,L_2211!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2211!$M$284:$M$303,P286,L_2211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2211!$M$284:$M$303,P286,L_2211!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2211!$M$284:$M$303,P287,L_2211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2211!$M$284:$M$303,P287,L_2211!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2211!$M$284:$M$303,P288,L_2211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2211!$M$284:$M$303,P288,L_2211!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2211!$M$284:$M$303,P289,L_2211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2211!$M$284:$M$303,P289,L_2211!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2211!$M$284:$M$303,P290,L_2211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2211!$M$284:$M$303,P290,L_2211!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2211!$M$284:$M$303,P291,L_2211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2211!$M$284:$M$303,P291,L_2211!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2211!$M$284:$M$303,P292,L_2211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2211!$M$284:$M$303,P292,L_2211!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2211!$M$284:$M$303,P293,L_2211!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2211!$M$284:$M$303,P293,L_2211!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2212","index":109,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2212!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2212!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2212!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2212!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2212!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2212!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2212!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2212!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2212!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2212!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2212!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2212!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2212!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2212!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2212!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2212!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2212!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2212!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2212!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2212!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2212!$M$284:$M$303,P284,L_2212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2212!$M$284:$M$303,P284,L_2212!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2212!$M$284:$M$303,P285,L_2212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2212!$M$284:$M$303,P285,L_2212!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2212!$M$284:$M$303,P286,L_2212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2212!$M$284:$M$303,P286,L_2212!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2212!$M$284:$M$303,P287,L_2212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2212!$M$284:$M$303,P287,L_2212!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2212!$M$284:$M$303,P288,L_2212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2212!$M$284:$M$303,P288,L_2212!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2212!$M$284:$M$303,P289,L_2212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2212!$M$284:$M$303,P289,L_2212!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2212!$M$284:$M$303,P290,L_2212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2212!$M$284:$M$303,P290,L_2212!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2212!$M$284:$M$303,P291,L_2212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2212!$M$284:$M$303,P291,L_2212!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2212!$M$284:$M$303,P292,L_2212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2212!$M$284:$M$303,P292,L_2212!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2212!$M$284:$M$303,P293,L_2212!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2212!$M$284:$M$303,P293,L_2212!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2213","index":110,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2213","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2213!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2213!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2213!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2213!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2213!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2213!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2213!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2213!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2213!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2213!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2213!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2213!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2213!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2213!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2213!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2213!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2213!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2213!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2213!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2213!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2213!$M$284:$M$303,P284,L_2213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2213!$M$284:$M$303,P284,L_2213!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2213!$M$284:$M$303,P285,L_2213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2213!$M$284:$M$303,P285,L_2213!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2213!$M$284:$M$303,P286,L_2213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2213!$M$284:$M$303,P286,L_2213!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2213!$M$284:$M$303,P287,L_2213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2213!$M$284:$M$303,P287,L_2213!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2213!$M$284:$M$303,P288,L_2213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2213!$M$284:$M$303,P288,L_2213!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2213!$M$284:$M$303,P289,L_2213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2213!$M$284:$M$303,P289,L_2213!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2213!$M$284:$M$303,P290,L_2213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2213!$M$284:$M$303,P290,L_2213!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2213!$M$284:$M$303,P291,L_2213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2213!$M$284:$M$303,P291,L_2213!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2213!$M$284:$M$303,P292,L_2213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2213!$M$284:$M$303,P292,L_2213!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2213!$M$284:$M$303,P293,L_2213!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2213!$M$284:$M$303,P293,L_2213!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2214","index":111,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2214!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2214!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2214!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2214!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2214!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2214!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2214!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2214!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2214!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2214!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2214!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2214!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2214!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2214!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2214!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2214!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2214!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2214!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2214!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2214!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2214!$M$284:$M$303,P284,L_2214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2214!$M$284:$M$303,P284,L_2214!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2214!$M$284:$M$303,P285,L_2214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2214!$M$284:$M$303,P285,L_2214!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2214!$M$284:$M$303,P286,L_2214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2214!$M$284:$M$303,P286,L_2214!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2214!$M$284:$M$303,P287,L_2214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2214!$M$284:$M$303,P287,L_2214!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2214!$M$284:$M$303,P288,L_2214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2214!$M$284:$M$303,P288,L_2214!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2214!$M$284:$M$303,P289,L_2214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2214!$M$284:$M$303,P289,L_2214!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2214!$M$284:$M$303,P290,L_2214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2214!$M$284:$M$303,P290,L_2214!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2214!$M$284:$M$303,P291,L_2214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2214!$M$284:$M$303,P291,L_2214!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2214!$M$284:$M$303,P292,L_2214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2214!$M$284:$M$303,P292,L_2214!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2214!$M$284:$M$303,P293,L_2214!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2214!$M$284:$M$303,P293,L_2214!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2215","index":112,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2215!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2215!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2215!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2215!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2215!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2215!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2215!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2215!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2215!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2215!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2215!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2215!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2215!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2215!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2215!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2215!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2215!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2215!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2215!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2215!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2215!$M$284:$M$303,P284,L_2215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2215!$M$284:$M$303,P284,L_2215!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2215!$M$284:$M$303,P285,L_2215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2215!$M$284:$M$303,P285,L_2215!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2215!$M$284:$M$303,P286,L_2215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2215!$M$284:$M$303,P286,L_2215!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2215!$M$284:$M$303,P287,L_2215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2215!$M$284:$M$303,P287,L_2215!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2215!$M$284:$M$303,P288,L_2215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2215!$M$284:$M$303,P288,L_2215!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2215!$M$284:$M$303,P289,L_2215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2215!$M$284:$M$303,P289,L_2215!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2215!$M$284:$M$303,P290,L_2215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2215!$M$284:$M$303,P290,L_2215!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2215!$M$284:$M$303,P291,L_2215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2215!$M$284:$M$303,P291,L_2215!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2215!$M$284:$M$303,P292,L_2215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2215!$M$284:$M$303,P292,L_2215!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2215!$M$284:$M$303,P293,L_2215!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2215!$M$284:$M$303,P293,L_2215!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2216","index":113,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2216!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2216!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2216!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2216!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2216!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2216!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2216!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2216!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2216!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2216!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2216!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2216!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2216!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2216!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2216!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2216!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2216!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2216!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2216!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2216!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2216!$M$284:$M$303,P284,L_2216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2216!$M$284:$M$303,P284,L_2216!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2216!$M$284:$M$303,P285,L_2216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2216!$M$284:$M$303,P285,L_2216!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2216!$M$284:$M$303,P286,L_2216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2216!$M$284:$M$303,P286,L_2216!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2216!$M$284:$M$303,P287,L_2216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2216!$M$284:$M$303,P287,L_2216!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2216!$M$284:$M$303,P288,L_2216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2216!$M$284:$M$303,P288,L_2216!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2216!$M$284:$M$303,P289,L_2216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2216!$M$284:$M$303,P289,L_2216!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2216!$M$284:$M$303,P290,L_2216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2216!$M$284:$M$303,P290,L_2216!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2216!$M$284:$M$303,P291,L_2216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2216!$M$284:$M$303,P291,L_2216!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2216!$M$284:$M$303,P292,L_2216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2216!$M$284:$M$303,P292,L_2216!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2216!$M$284:$M$303,P293,L_2216!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2216!$M$284:$M$303,P293,L_2216!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2217","index":114,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2217!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2217!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2217!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2217!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2217!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2217!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2217!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2217!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2217!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2217!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2217!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2217!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2217!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2217!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2217!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2217!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2217!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2217!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2217!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2217!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2217!$M$284:$M$303,P284,L_2217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2217!$M$284:$M$303,P284,L_2217!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2217!$M$284:$M$303,P285,L_2217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2217!$M$284:$M$303,P285,L_2217!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2217!$M$284:$M$303,P286,L_2217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2217!$M$284:$M$303,P286,L_2217!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2217!$M$284:$M$303,P287,L_2217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2217!$M$284:$M$303,P287,L_2217!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2217!$M$284:$M$303,P288,L_2217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2217!$M$284:$M$303,P288,L_2217!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2217!$M$284:$M$303,P289,L_2217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2217!$M$284:$M$303,P289,L_2217!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2217!$M$284:$M$303,P290,L_2217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2217!$M$284:$M$303,P290,L_2217!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2217!$M$284:$M$303,P291,L_2217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2217!$M$284:$M$303,P291,L_2217!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2217!$M$284:$M$303,P292,L_2217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2217!$M$284:$M$303,P292,L_2217!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2217!$M$284:$M$303,P293,L_2217!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2217!$M$284:$M$303,P293,L_2217!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2218","index":115,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2218","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2218!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2218!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2218!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2218!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2218!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2218!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2218!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2218!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2218!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2218!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2218!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2218!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2218!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2218!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2218!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2218!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2218!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2218!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2218!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2218!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2218!$M$284:$M$303,P284,L_2218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2218!$M$284:$M$303,P284,L_2218!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2218!$M$284:$M$303,P285,L_2218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2218!$M$284:$M$303,P285,L_2218!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2218!$M$284:$M$303,P286,L_2218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2218!$M$284:$M$303,P286,L_2218!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2218!$M$284:$M$303,P287,L_2218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2218!$M$284:$M$303,P287,L_2218!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2218!$M$284:$M$303,P288,L_2218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2218!$M$284:$M$303,P288,L_2218!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2218!$M$284:$M$303,P289,L_2218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2218!$M$284:$M$303,P289,L_2218!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2218!$M$284:$M$303,P290,L_2218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2218!$M$284:$M$303,P290,L_2218!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2218!$M$284:$M$303,P291,L_2218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2218!$M$284:$M$303,P291,L_2218!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2218!$M$284:$M$303,P292,L_2218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2218!$M$284:$M$303,P292,L_2218!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2218!$M$284:$M$303,P293,L_2218!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2218!$M$284:$M$303,P293,L_2218!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2219","index":116,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2219","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2219!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2219!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2219!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2219!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2219!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2219!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2219!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2219!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2219!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2219!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2219!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2219!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2219!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2219!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2219!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2219!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2219!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2219!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2219!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2219!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2219!$M$284:$M$303,P284,L_2219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2219!$M$284:$M$303,P284,L_2219!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2219!$M$284:$M$303,P285,L_2219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2219!$M$284:$M$303,P285,L_2219!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2219!$M$284:$M$303,P286,L_2219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2219!$M$284:$M$303,P286,L_2219!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2219!$M$284:$M$303,P287,L_2219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2219!$M$284:$M$303,P287,L_2219!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2219!$M$284:$M$303,P288,L_2219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2219!$M$284:$M$303,P288,L_2219!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2219!$M$284:$M$303,P289,L_2219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2219!$M$284:$M$303,P289,L_2219!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2219!$M$284:$M$303,P290,L_2219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2219!$M$284:$M$303,P290,L_2219!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2219!$M$284:$M$303,P291,L_2219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2219!$M$284:$M$303,P291,L_2219!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2219!$M$284:$M$303,P292,L_2219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2219!$M$284:$M$303,P292,L_2219!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2219!$M$284:$M$303,P293,L_2219!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2219!$M$284:$M$303,P293,L_2219!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2220","index":117,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2220!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2220!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2220!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2220!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2220!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2220!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2220!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2220!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2220!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2220!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2220!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2220!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2220!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2220!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2220!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2220!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2220!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2220!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2220!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2220!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2220!$M$284:$M$303,P284,L_2220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2220!$M$284:$M$303,P284,L_2220!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2220!$M$284:$M$303,P285,L_2220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2220!$M$284:$M$303,P285,L_2220!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2220!$M$284:$M$303,P286,L_2220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2220!$M$284:$M$303,P286,L_2220!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2220!$M$284:$M$303,P287,L_2220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2220!$M$284:$M$303,P287,L_2220!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2220!$M$284:$M$303,P288,L_2220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2220!$M$284:$M$303,P288,L_2220!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2220!$M$284:$M$303,P289,L_2220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2220!$M$284:$M$303,P289,L_2220!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2220!$M$284:$M$303,P290,L_2220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2220!$M$284:$M$303,P290,L_2220!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2220!$M$284:$M$303,P291,L_2220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2220!$M$284:$M$303,P291,L_2220!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2220!$M$284:$M$303,P292,L_2220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2220!$M$284:$M$303,P292,L_2220!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2220!$M$284:$M$303,P293,L_2220!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2220!$M$284:$M$303,P293,L_2220!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2221","index":118,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2221!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2221!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2221!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2221!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2221!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2221!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2221!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2221!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2221!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2221!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2221!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2221!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2221!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2221!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2221!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2221!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2221!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2221!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2221!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2221!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2221!$M$284:$M$303,P284,L_2221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2221!$M$284:$M$303,P284,L_2221!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2221!$M$284:$M$303,P285,L_2221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2221!$M$284:$M$303,P285,L_2221!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2221!$M$284:$M$303,P286,L_2221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2221!$M$284:$M$303,P286,L_2221!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2221!$M$284:$M$303,P287,L_2221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2221!$M$284:$M$303,P287,L_2221!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2221!$M$284:$M$303,P288,L_2221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2221!$M$284:$M$303,P288,L_2221!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2221!$M$284:$M$303,P289,L_2221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2221!$M$284:$M$303,P289,L_2221!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2221!$M$284:$M$303,P290,L_2221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2221!$M$284:$M$303,P290,L_2221!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2221!$M$284:$M$303,P291,L_2221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2221!$M$284:$M$303,P291,L_2221!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2221!$M$284:$M$303,P292,L_2221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2221!$M$284:$M$303,P292,L_2221!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2221!$M$284:$M$303,P293,L_2221!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2221!$M$284:$M$303,P293,L_2221!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2222","index":119,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2222!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2222!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2222!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2222!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2222!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2222!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2222!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2222!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2222!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2222!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2222!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2222!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2222!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2222!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2222!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2222!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2222!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2222!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2222!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2222!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2222!$M$284:$M$303,P284,L_2222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2222!$M$284:$M$303,P284,L_2222!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2222!$M$284:$M$303,P285,L_2222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2222!$M$284:$M$303,P285,L_2222!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2222!$M$284:$M$303,P286,L_2222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2222!$M$284:$M$303,P286,L_2222!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2222!$M$284:$M$303,P287,L_2222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2222!$M$284:$M$303,P287,L_2222!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2222!$M$284:$M$303,P288,L_2222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2222!$M$284:$M$303,P288,L_2222!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2222!$M$284:$M$303,P289,L_2222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2222!$M$284:$M$303,P289,L_2222!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2222!$M$284:$M$303,P290,L_2222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2222!$M$284:$M$303,P290,L_2222!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2222!$M$284:$M$303,P291,L_2222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2222!$M$284:$M$303,P291,L_2222!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2222!$M$284:$M$303,P292,L_2222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2222!$M$284:$M$303,P292,L_2222!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2222!$M$284:$M$303,P293,L_2222!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2222!$M$284:$M$303,P293,L_2222!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2223","index":120,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2223","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2223!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2223!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2223!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2223!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2223!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2223!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2223!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2223!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2223!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2223!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2223!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2223!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2223!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2223!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2223!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2223!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2223!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2223!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2223!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2223!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2223!$M$284:$M$303,P284,L_2223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2223!$M$284:$M$303,P284,L_2223!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2223!$M$284:$M$303,P285,L_2223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2223!$M$284:$M$303,P285,L_2223!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2223!$M$284:$M$303,P286,L_2223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2223!$M$284:$M$303,P286,L_2223!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2223!$M$284:$M$303,P287,L_2223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2223!$M$284:$M$303,P287,L_2223!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2223!$M$284:$M$303,P288,L_2223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2223!$M$284:$M$303,P288,L_2223!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2223!$M$284:$M$303,P289,L_2223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2223!$M$284:$M$303,P289,L_2223!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2223!$M$284:$M$303,P290,L_2223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2223!$M$284:$M$303,P290,L_2223!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2223!$M$284:$M$303,P291,L_2223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2223!$M$284:$M$303,P291,L_2223!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2223!$M$284:$M$303,P292,L_2223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2223!$M$284:$M$303,P292,L_2223!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2223!$M$284:$M$303,P293,L_2223!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2223!$M$284:$M$303,P293,L_2223!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2224","index":121,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2224!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2224!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2224!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2224!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2224!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2224!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2224!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2224!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2224!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2224!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2224!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2224!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2224!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2224!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2224!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2224!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2224!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2224!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2224!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2224!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2224!$M$284:$M$303,P284,L_2224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2224!$M$284:$M$303,P284,L_2224!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2224!$M$284:$M$303,P285,L_2224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2224!$M$284:$M$303,P285,L_2224!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2224!$M$284:$M$303,P286,L_2224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2224!$M$284:$M$303,P286,L_2224!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2224!$M$284:$M$303,P287,L_2224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2224!$M$284:$M$303,P287,L_2224!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2224!$M$284:$M$303,P288,L_2224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2224!$M$284:$M$303,P288,L_2224!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2224!$M$284:$M$303,P289,L_2224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2224!$M$284:$M$303,P289,L_2224!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2224!$M$284:$M$303,P290,L_2224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2224!$M$284:$M$303,P290,L_2224!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2224!$M$284:$M$303,P291,L_2224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2224!$M$284:$M$303,P291,L_2224!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2224!$M$284:$M$303,P292,L_2224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2224!$M$284:$M$303,P292,L_2224!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2224!$M$284:$M$303,P293,L_2224!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2224!$M$284:$M$303,P293,L_2224!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2225","index":122,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2225!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2225!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2225!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2225!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2225!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2225!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2225!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2225!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2225!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2225!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2225!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2225!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2225!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2225!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2225!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2225!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2225!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2225!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2225!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2225!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2225!$M$284:$M$303,P284,L_2225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2225!$M$284:$M$303,P284,L_2225!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2225!$M$284:$M$303,P285,L_2225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2225!$M$284:$M$303,P285,L_2225!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2225!$M$284:$M$303,P286,L_2225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2225!$M$284:$M$303,P286,L_2225!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2225!$M$284:$M$303,P287,L_2225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2225!$M$284:$M$303,P287,L_2225!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2225!$M$284:$M$303,P288,L_2225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2225!$M$284:$M$303,P288,L_2225!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2225!$M$284:$M$303,P289,L_2225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2225!$M$284:$M$303,P289,L_2225!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2225!$M$284:$M$303,P290,L_2225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2225!$M$284:$M$303,P290,L_2225!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2225!$M$284:$M$303,P291,L_2225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2225!$M$284:$M$303,P291,L_2225!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2225!$M$284:$M$303,P292,L_2225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2225!$M$284:$M$303,P292,L_2225!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2225!$M$284:$M$303,P293,L_2225!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2225!$M$284:$M$303,P293,L_2225!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2226","index":123,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2226!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2226!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2226!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2226!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2226!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2226!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2226!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2226!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2226!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2226!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2226!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2226!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2226!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2226!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2226!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2226!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2226!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2226!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2226!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2226!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2226!$M$284:$M$303,P284,L_2226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2226!$M$284:$M$303,P284,L_2226!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2226!$M$284:$M$303,P285,L_2226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2226!$M$284:$M$303,P285,L_2226!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2226!$M$284:$M$303,P286,L_2226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2226!$M$284:$M$303,P286,L_2226!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2226!$M$284:$M$303,P287,L_2226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2226!$M$284:$M$303,P287,L_2226!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2226!$M$284:$M$303,P288,L_2226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2226!$M$284:$M$303,P288,L_2226!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2226!$M$284:$M$303,P289,L_2226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2226!$M$284:$M$303,P289,L_2226!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2226!$M$284:$M$303,P290,L_2226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2226!$M$284:$M$303,P290,L_2226!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2226!$M$284:$M$303,P291,L_2226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2226!$M$284:$M$303,P291,L_2226!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2226!$M$284:$M$303,P292,L_2226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2226!$M$284:$M$303,P292,L_2226!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2226!$M$284:$M$303,P293,L_2226!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2226!$M$284:$M$303,P293,L_2226!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2227","index":124,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2227!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2227!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2227!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2227!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2227!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2227!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2227!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2227!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2227!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2227!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2227!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2227!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2227!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2227!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2227!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2227!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2227!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2227!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2227!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2227!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2227!$M$284:$M$303,P284,L_2227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2227!$M$284:$M$303,P284,L_2227!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2227!$M$284:$M$303,P285,L_2227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2227!$M$284:$M$303,P285,L_2227!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2227!$M$284:$M$303,P286,L_2227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2227!$M$284:$M$303,P286,L_2227!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2227!$M$284:$M$303,P287,L_2227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2227!$M$284:$M$303,P287,L_2227!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2227!$M$284:$M$303,P288,L_2227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2227!$M$284:$M$303,P288,L_2227!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2227!$M$284:$M$303,P289,L_2227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2227!$M$284:$M$303,P289,L_2227!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2227!$M$284:$M$303,P290,L_2227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2227!$M$284:$M$303,P290,L_2227!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2227!$M$284:$M$303,P291,L_2227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2227!$M$284:$M$303,P291,L_2227!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2227!$M$284:$M$303,P292,L_2227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2227!$M$284:$M$303,P292,L_2227!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2227!$M$284:$M$303,P293,L_2227!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2227!$M$284:$M$303,P293,L_2227!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2228","index":125,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2228","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2228!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2228!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2228!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2228!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2228!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2228!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2228!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2228!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2228!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2228!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2228!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2228!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2228!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2228!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2228!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2228!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2228!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2228!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2228!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2228!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2228!$M$284:$M$303,P284,L_2228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2228!$M$284:$M$303,P284,L_2228!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2228!$M$284:$M$303,P285,L_2228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2228!$M$284:$M$303,P285,L_2228!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2228!$M$284:$M$303,P286,L_2228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2228!$M$284:$M$303,P286,L_2228!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2228!$M$284:$M$303,P287,L_2228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2228!$M$284:$M$303,P287,L_2228!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2228!$M$284:$M$303,P288,L_2228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2228!$M$284:$M$303,P288,L_2228!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2228!$M$284:$M$303,P289,L_2228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2228!$M$284:$M$303,P289,L_2228!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2228!$M$284:$M$303,P290,L_2228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2228!$M$284:$M$303,P290,L_2228!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2228!$M$284:$M$303,P291,L_2228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2228!$M$284:$M$303,P291,L_2228!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2228!$M$284:$M$303,P292,L_2228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2228!$M$284:$M$303,P292,L_2228!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2228!$M$284:$M$303,P293,L_2228!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2228!$M$284:$M$303,P293,L_2228!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]

{"sheet":"L_2229","index":126,"n_rows":471,"n_cols":24,"rows_kept":471,"cut":false,"hidden":false,"merged":[[222,3,222,4],[233,3,233,4],[244,3,244,4],[258,6,258,9],[156,3,156,4],[167,3,167,4],[178,3,178,4],[189,3,189,4],[200,3,200,4],[211,3,211,4],[145,3,145,4],[24,3,24,4],[35,3,35,4],[46,3,46,4],[57,3,57,4],[68,3,68,4],[79,3,79,4],[90,3,90,4],[101,3,101,4],[112,3,112,4],[123,3,123,4],[134,3,134,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Financial Costs to VA","Economic costs to VA",null,"Country",{"$f":"AdminLevel2","v":0},{"$f":"AdminLevel3","v":0},{"$f":"AdminLevel4","v":0},{"$f":"AdminLevel5","v":0}]
["Recurrent training & workshops",{"$f":"L256","v":0},{"$f":"M256","v":0},null,{"$f":"Country_costing","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),1))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),2))","v":0},{"$f":"IF(OR($I$10=0,I10=\"\"),0,INDEX(ListAllSU,MATCH($I$10,ListAdminLevel5,0),3))","v":0},{"$f":"L_2229","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W256","v":0},{"$f":"X256","v":0}]
["Personnel",{"$f":"K304","v":0},{"$f":"L304","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W304","v":0},{"$f":"X304","v":0}]
["Communications",{"$f":"H329","v":0},{"$f":"I329","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W329","v":0},{"$f":"X329","v":0}]
["Maintenance",{"$f":"H354","v":0},{"$f":"I354","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W354","v":0},{"$f":"X354","v":0}]
["Supplies, utilities & other recurrent cost",{"$f":"H374","v":0},{"$f":"I374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W374","v":0},{"$f":"X374","v":0}]
["Buildings",{"$f":"M394","v":0},{"$f":"N394","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W394","v":0},{"$f":"X394","v":0}]
["Equipment",{"$f":"M422","v":0},{"$f":"N422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W422","v":0},{"$f":"X422","v":0}]
["Vehicles",{"$f":"M447","v":0},{"$f":"N447","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W447","v":0},{"$f":"X447","v":0}]
["Consultants",{"$f":"M471","v":0},{"$f":"N471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W471","v":0},{"$f":"X471","v":0}]
["TOTAL",{"$f":"SUM(B10:B18)","v":0},{"$f":"SUM(C10:C18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W10:W18)","v":0},{"$f":"SUM(X10:X18)","v":0}]
["TOTAL EXCLUDING TRAINING & WORKSHOPS",{"$f":"B19-B10","v":0},{"$f":"C19-C10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W19-W10","v":0},{"$f":"X19-X10","v":0}]
[]
["RECURRENT TRAININGS, WORKSHOPS & MEETINGS",null,null,"(Excluding activities already captured as Start Up cost)"]
[]
["Title of the training","Source of funding","Type of training",null,null,{"$f":"\"Total training cost (\"&currency_main_code&\")\"","v":"Total training cost ()"},"% for verbal autopsy","Number of participants","Discount rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F27:F35)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F25","v":0},{"$f":"J25","v":0},{"$f":"J25*G25","v":0},{"$f":"IF(G25=\"\",0,K25*G25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L25*FactorOneYear","v":0},0]
[{"$f":"IF(A25=\"\",\"\",A25)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E27=\"\",0,VLOOKUP(E27,Currencies,2,FALSE)*B27*C27*D27)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E33=\"\",0,VLOOKUP(E33,Currencies,2,FALSE)*D33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E34=\"\",0,VLOOKUP(E34,Currencies,2,FALSE)*D34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E35=\"\",0,VLOOKUP(E35,Currencies,2,FALSE)*D35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F38:F46)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F36","v":0},{"$f":"J36","v":0},{"$f":"J36*G36","v":0},{"$f":"IF(G36=\"\",0,K36*G36)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A36=\"\",\"\",A36)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E38=\"\",0,VLOOKUP(E38,Currencies,2,FALSE)*B38*C38*D38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E44=\"\",0,VLOOKUP(E44,Currencies,2,FALSE)*D44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E45=\"\",0,VLOOKUP(E45,Currencies,2,FALSE)*D45)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E46=\"\",0,VLOOKUP(E46,Currencies,2,FALSE)*D46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F49:F57)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F47","v":0},{"$f":"J47","v":0},{"$f":"J47*G47","v":0},{"$f":"IF(G47=\"\",0,K47*G47)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A47=\"\",\"\",A47)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E49=\"\",0,VLOOKUP(E49,Currencies,2,FALSE)*B49*C49*D49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E55=\"\",0,VLOOKUP(E55,Currencies,2,FALSE)*D55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E56=\"\",0,VLOOKUP(E56,Currencies,2,FALSE)*D56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E57=\"\",0,VLOOKUP(E57,Currencies,2,FALSE)*D57)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F60:F68)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F58","v":0},{"$f":"J58","v":0},{"$f":"J58*G58","v":0},{"$f":"IF(G58=\"\",0,K58*G58)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A58=\"\",\"\",A58)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E60=\"\",0,VLOOKUP(E60,Currencies,2,FALSE)*B60*C60*D60)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E66=\"\",0,VLOOKUP(E66,Currencies,2,FALSE)*D66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E67=\"\",0,VLOOKUP(E67,Currencies,2,FALSE)*D67)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E68=\"\",0,VLOOKUP(E68,Currencies,2,FALSE)*D68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F71:F79)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F69","v":0},{"$f":"J69","v":0},{"$f":"J69*G69","v":0},{"$f":"IF(G69=\"\",0,K69*G69)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A69=\"\",\"\",A69)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E71=\"\",0,VLOOKUP(E71,Currencies,2,FALSE)*B71*C71*D71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E77=\"\",0,VLOOKUP(E77,Currencies,2,FALSE)*D77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E78=\"\",0,VLOOKUP(E78,Currencies,2,FALSE)*D78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E79=\"\",0,VLOOKUP(E79,Currencies,2,FALSE)*D79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F82:F90)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F80","v":0},{"$f":"J80","v":0},{"$f":"J80*G80","v":0},{"$f":"IF(G80=\"\",0,K80*G80)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A80=\"\",\"\",A80)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E82=\"\",0,VLOOKUP(E82,Currencies,2,FALSE)*B82*C82*D82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E88=\"\",0,VLOOKUP(E88,Currencies,2,FALSE)*D88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E89=\"\",0,VLOOKUP(E89,Currencies,2,FALSE)*D89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L89*FactorOneYear","v":0},0]
["Other cost",null,null,null,null,{"$f":"IF(E90=\"\",0,VLOOKUP(E90,Currencies,2,FALSE)*D90)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F93:F101)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F91","v":0},{"$f":"J91","v":0},{"$f":"J91*G91","v":0},{"$f":"IF(G91=\"\",0,K91*G91)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A91=\"\",\"\",A91)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E93=\"\",0,VLOOKUP(E93,Currencies,2,FALSE)*B93*C93*D93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E99=\"\",0,VLOOKUP(E99,Currencies,2,FALSE)*D99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E100=\"\",0,VLOOKUP(E100,Currencies,2,FALSE)*D100)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E101=\"\",0,VLOOKUP(E101,Currencies,2,FALSE)*D101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F104:F112)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F102","v":0},{"$f":"J102","v":0},{"$f":"J102*G102","v":0},{"$f":"IF(G102=\"\",0,K102*G102)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A102=\"\",\"\",A102)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E104=\"\",0,VLOOKUP(E104,Currencies,2,FALSE)*B104*C104*D104)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E110=\"\",0,VLOOKUP(E110,Currencies,2,FALSE)*D110)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E111=\"\",0,VLOOKUP(E111,Currencies,2,FALSE)*D111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E112=\"\",0,VLOOKUP(E112,Currencies,2,FALSE)*D112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F115:F123)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F113","v":0},{"$f":"J113","v":0},{"$f":"J113*G113","v":0},{"$f":"IF(G113=\"\",0,K113*G113)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A113=\"\",\"\",A113)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E115=\"\",0,VLOOKUP(E115,Currencies,2,FALSE)*B115*C115*D115)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E121=\"\",0,VLOOKUP(E121,Currencies,2,FALSE)*D121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E122=\"\",0,VLOOKUP(E122,Currencies,2,FALSE)*D122)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E123=\"\",0,VLOOKUP(E123,Currencies,2,FALSE)*D123)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F126:F134)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F124","v":0},{"$f":"J124","v":0},{"$f":"J124*G124","v":0},{"$f":"IF(G124=\"\",0,K124*G124)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A124=\"\",\"\",A124)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E126=\"\",0,VLOOKUP(E126,Currencies,2,FALSE)*B126*C126*D126)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E132=\"\",0,VLOOKUP(E132,Currencies,2,FALSE)*D132)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E133=\"\",0,VLOOKUP(E133,Currencies,2,FALSE)*D133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E134=\"\",0,VLOOKUP(E134,Currencies,2,FALSE)*D134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F137:F145)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F135","v":0},{"$f":"J135","v":0},{"$f":"J135*G135","v":0},{"$f":"IF(G135=\"\",0,K135*G135)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A135=\"\",\"\",A135)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E137=\"\",0,VLOOKUP(E137,Currencies,2,FALSE)*B137*C137*D137)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E143=\"\",0,VLOOKUP(E143,Currencies,2,FALSE)*D143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E144=\"\",0,VLOOKUP(E144,Currencies,2,FALSE)*D144)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E145=\"\",0,VLOOKUP(E145,Currencies,2,FALSE)*D145)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F148:F156)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F146","v":0},{"$f":"J146","v":0},{"$f":"J146*G146","v":0},{"$f":"IF(G146=\"\",0,K146*G146)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A146=\"\",\"\",A146)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E148=\"\",0,VLOOKUP(E148,Currencies,2,FALSE)*B148*C148*D148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L153*FactorOneYear","v":0},0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E154=\"\",0,VLOOKUP(E154,Currencies,2,FALSE)*D154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E155=\"\",0,VLOOKUP(E155,Currencies,2,FALSE)*D155)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E156=\"\",0,VLOOKUP(E156,Currencies,2,FALSE)*D156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F159:F167)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F157","v":0},{"$f":"J157","v":0},{"$f":"J157*G157","v":0},{"$f":"IF(G157=\"\",0,K157*G157)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A157=\"\",\"\",A157)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E159=\"\",0,VLOOKUP(E159,Currencies,2,FALSE)*B159*C159*D159)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E165=\"\",0,VLOOKUP(E165,Currencies,2,FALSE)*D165)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E166=\"\",0,VLOOKUP(E166,Currencies,2,FALSE)*D166)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E167=\"\",0,VLOOKUP(E167,Currencies,2,FALSE)*D167)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F170:F178)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F168","v":0},{"$f":"J168","v":0},{"$f":"J168*G168","v":0},{"$f":"IF(G168=\"\",0,K168*G168)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A168=\"\",\"\",A168)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E170=\"\",0,VLOOKUP(E170,Currencies,2,FALSE)*B170*C170*D170)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E176=\"\",0,VLOOKUP(E176,Currencies,2,FALSE)*D176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E177=\"\",0,VLOOKUP(E177,Currencies,2,FALSE)*D177)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E178=\"\",0,VLOOKUP(E178,Currencies,2,FALSE)*D178)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F181:F189)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F179","v":0},{"$f":"J179","v":0},{"$f":"J179*G179","v":0},{"$f":"IF(G179=\"\",0,K179*G179)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A179=\"\",\"\",A179)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E181=\"\",0,VLOOKUP(E181,Currencies,2,FALSE)*B181*C181*D181)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E187=\"\",0,VLOOKUP(E187,Currencies,2,FALSE)*D187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E188=\"\",0,VLOOKUP(E188,Currencies,2,FALSE)*D188)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E189=\"\",0,VLOOKUP(E189,Currencies,2,FALSE)*D189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F192:F200)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F190","v":0},{"$f":"J190","v":0},{"$f":"J190*G190","v":0},{"$f":"IF(G190=\"\",0,K190*G190)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A190=\"\",\"\",A190)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E192=\"\",0,VLOOKUP(E192,Currencies,2,FALSE)*B192*C192*D192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E198=\"\",0,VLOOKUP(E198,Currencies,2,FALSE)*D198)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E199=\"\",0,VLOOKUP(E199,Currencies,2,FALSE)*D199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E200=\"\",0,VLOOKUP(E200,Currencies,2,FALSE)*D200)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F203:F211)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F201","v":0},{"$f":"J201","v":0},{"$f":"J201*G201","v":0},{"$f":"IF(G201=\"\",0,K201*G201)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A201=\"\",\"\",A201)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E203=\"\",0,VLOOKUP(E203,Currencies,2,FALSE)*B203*C203*D203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E209=\"\",0,VLOOKUP(E209,Currencies,2,FALSE)*D209)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E210=\"\",0,VLOOKUP(E210,Currencies,2,FALSE)*D210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E211=\"\",0,VLOOKUP(E211,Currencies,2,FALSE)*D211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F214:F222)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F212","v":0},{"$f":"J212","v":0},{"$f":"J212*G212","v":0},{"$f":"IF(G212=\"\",0,K212*G212)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A212=\"\",\"\",A212)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E214=\"\",0,VLOOKUP(E214,Currencies,2,FALSE)*B214*C214*D214)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L217*FactorOneYear","v":0},0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E220=\"\",0,VLOOKUP(E220,Currencies,2,FALSE)*D220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E221=\"\",0,VLOOKUP(E221,Currencies,2,FALSE)*D221)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E222=\"\",0,VLOOKUP(E222,Currencies,2,FALSE)*D222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F225:F233)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F223","v":0},{"$f":"J223","v":0},{"$f":"J223*G223","v":0},{"$f":"IF(G223=\"\",0,K223*G223)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A223=\"\",\"\",A223)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E225=\"\",0,VLOOKUP(E225,Currencies,2,FALSE)*B225*C225*D225)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E231=\"\",0,VLOOKUP(E231,Currencies,2,FALSE)*D231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E232=\"\",0,VLOOKUP(E232,Currencies,2,FALSE)*D232)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E233=\"\",0,VLOOKUP(E233,Currencies,2,FALSE)*D233)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F236:F244)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F234","v":0},{"$f":"J234","v":0},{"$f":"J234*G234","v":0},{"$f":"IF(G234=\"\",0,K234*G234)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A234=\"\",\"\",A234)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E236=\"\",0,VLOOKUP(E236,Currencies,2,FALSE)*B236*C236*D236)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E242=\"\",0,VLOOKUP(E242,Currencies,2,FALSE)*D242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E243=\"\",0,VLOOKUP(E243,Currencies,2,FALSE)*D243)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E244=\"\",0,VLOOKUP(E244,Currencies,2,FALSE)*D244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,"Enter cost of training",null,{"$f":"SUM(F247:F255)","v":0},null,null,{"$f":"disccount_rate","v":0},{"$f":"F245","v":0},{"$f":"J245","v":0},{"$f":"J245*G245","v":0},{"$f":"IF(G245=\"\",0,K245*G245)","v":0},null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"IF(A245=\"\",\"\",A245)","v":""},"Number of days","Number of people","Unit Cost","Currency","Total","Close",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Fees",null,null,null,null,{"$f":"IF(E247=\"\",0,VLOOKUP(E247,Currencies,2,FALSE)*B247*C247*D247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Participants: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Fees",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Accomodation & subsistence",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Trainers: Travel",null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Total office materials & other supplies",null,null,null,null,{"$f":"IF(E253=\"\",0,VLOOKUP(E253,Currencies,2,FALSE)*D253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Venue",null,null,null,null,{"$f":"IF(E254=\"\",0,VLOOKUP(E254,Currencies,2,FALSE)*D254)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
["Other cost",null,null,null,null,{"$f":"IF(E255=\"\",0,VLOOKUP(E255,Currencies,2,FALSE)*D255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(J245,J234,J223,J212,J201,J190,J179,J168,J157,J146,J135,J124,J113,J102,J91,J80,J69,J58,J47,J36,J25)","v":0},{"$f":"SUM(K245,K234,K223,K212,K201,K190,K179,K168,K157,K146,K135,K124,K113,K102,K91,K80,K69,K58,K47,K36,K25)","v":0},{"$f":"SUM(L245,L234,L223,L212,L201,L190,L179,L168,L157,L146,L135,L124,L113,L102,L91,L80,L69,L58,L47,L36,L25)","v":0},{"$f":"SUM(M245,M234,M223,M212,M201,M190,M179,M168,M157,M146,M135,M124,M113,M102,M91,M80,M69,M58,M47,M36,M25)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W245,W234,W223,W212,W201,W190,W179,W168,W157,W146,W135,W124,W113,W102,W91,W80,W69,W58,W47,W36,W25)","v":0},{"$f":"SUM(X245,X234,X223,X212,X201,X190,X179,X168,X157,X146,X135,X124,X113,X102,X91,X80,X69,X58,X47,X36,X25)","v":0}]
[]
["PERSONNEL"]
[null,null,null,null,null,null,"Number of hours per VA spent on:"]
["Position Description (Enter position description for all staff directly involved in VA activities)","Staff profile","Time allocation input","Estimate % time to VA","Working hours per week",{"$f":"IF(NumberMonthCosting=12,\"Number of VAs in \"&year_costing,\"Number of VAs in \"&NumberMonthCosting&\" months\")","v":"Number of VAs in  months"},"Identify death & appointment","VA interview (incl. travel time)","Analysis & reporting","Other activities related to VA",{"$f":"IF(NumberMonthCosting=12,\"Total hours in training in \"&year_costing,\"Total hours in VA training in \"&NumberMonthCosting&\" months\")","v":"Total hours in VA training in  months"},{"$f":"IF(NumberMonthCosting=12,\"Total hours in other VA activities in \"&year_costing,\"Total hours in other VA activities in \"&NumberMonthCosting&\" months\")","v":"Total hours in other VA activities in  months"},"% for Verbal Autopsy"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C261=\"\",0,IF(C261=Lists!$Z$2,L_2229!D261,IF(OR(E261=\"\",E261=0),0,(K261+L261+(G261+H261+I261+J261)*F261)/(E261*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C262=\"\",0,IF(C262=Lists!$Z$2,L_2229!D262,IF(OR(E262=\"\",E262=0),0,(K262+L262+(G262+H262+I262+J262)*F262)/(E262*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C263=\"\",0,IF(C263=Lists!$Z$2,L_2229!D263,IF(OR(E263=\"\",E263=0),0,(K263+L263+(G263+H263+I263+J263)*F263)/(E263*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C264=\"\",0,IF(C264=Lists!$Z$2,L_2229!D264,IF(OR(E264=\"\",E264=0),0,(K264+L264+(G264+H264+I264+J264)*F264)/(E264*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C265=\"\",0,IF(C265=Lists!$Z$2,L_2229!D265,IF(OR(E265=\"\",E265=0),0,(K265+L265+(G265+H265+I265+J265)*F265)/(E265*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C266=\"\",0,IF(C266=Lists!$Z$2,L_2229!D266,IF(OR(E266=\"\",E266=0),0,(K266+L266+(G266+H266+I266+J266)*F266)/(E266*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C267=\"\",0,IF(C267=Lists!$Z$2,L_2229!D267,IF(OR(E267=\"\",E267=0),0,(K267+L267+(G267+H267+I267+J267)*F267)/(E267*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C268=\"\",0,IF(C268=Lists!$Z$2,L_2229!D268,IF(OR(E268=\"\",E268=0),0,(K268+L268+(G268+H268+I268+J268)*F268)/(E268*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C269=\"\",0,IF(C269=Lists!$Z$2,L_2229!D269,IF(OR(E269=\"\",E269=0),0,(K269+L269+(G269+H269+I269+J269)*F269)/(E269*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C270=\"\",0,IF(C270=Lists!$Z$2,L_2229!D270,IF(OR(E270=\"\",E270=0),0,(K270+L270+(G270+H270+I270+J270)*F270)/(E270*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C271=\"\",0,IF(C271=Lists!$Z$2,L_2229!D271,IF(OR(E271=\"\",E271=0),0,(K271+L271+(G271+H271+I271+J271)*F271)/(E271*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C272=\"\",0,IF(C272=Lists!$Z$2,L_2229!D272,IF(OR(E272=\"\",E272=0),0,(K272+L272+(G272+H272+I272+J272)*F272)/(E272*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C273=\"\",0,IF(C273=Lists!$Z$2,L_2229!D273,IF(OR(E273=\"\",E273=0),0,(K273+L273+(G273+H273+I273+J273)*F273)/(E273*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C274=\"\",0,IF(C274=Lists!$Z$2,L_2229!D274,IF(OR(E274=\"\",E274=0),0,(K274+L274+(G274+H274+I274+J274)*F274)/(E274*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C275=\"\",0,IF(C275=Lists!$Z$2,L_2229!D275,IF(OR(E275=\"\",E275=0),0,(K275+L275+(G275+H275+I275+J275)*F275)/(E275*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C276=\"\",0,IF(C276=Lists!$Z$2,L_2229!D276,IF(OR(E276=\"\",E276=0),0,(K276+L276+(G276+H276+I276+J276)*F276)/(E276*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C277=\"\",0,IF(C277=Lists!$Z$2,L_2229!D277,IF(OR(E277=\"\",E277=0),0,(K277+L277+(G277+H277+I277+J277)*F277)/(E277*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C278=\"\",0,IF(C278=Lists!$Z$2,L_2229!D278,IF(OR(E278=\"\",E278=0),0,(K278+L278+(G278+H278+I278+J278)*F278)/(E278*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C279=\"\",0,IF(C279=Lists!$Z$2,L_2229!D279,IF(OR(E279=\"\",E279=0),0,(K279+L279+(G279+H279+I279+J279)*F279)/(E279*(52/FactorOneYear)))))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C280=\"\",0,IF(C280=Lists!$Z$2,L_2229!D280,IF(OR(E280=\"\",E280=0),0,(K280+L280+(G280+H280+I280+J280)*F280)/(E280*(52/FactorOneYear)))))","v":0}]
[]
[]
["Position Description (Enter position description for all staff directly involved in VA activities)","Source of Funding","Number of staff in this position","Type of contract","Gross annual salary","Annual allowances","Currency","% to Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,"Not listed below"]
[{"$f":"IF(A261=\"\",\"\",A261)","v":""},null,null,null,null,null,null,{"$f":"M261","v":0},{"$f":"IF(G284=\"\",0,IF(D284=\"Volunteer\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284)))","v":0},{"$f":"IF(G284=\"\",0,VLOOKUP(G284,Currencies,2,FALSE)*C284*(1/FactorOneYear)*(F284+E284))","v":0},{"$f":"IF(H284=\"\",0,I284*H284)","v":0},{"$f":"IF(H284=\"\",0,J284*H284)","v":0},{"$f":"IF(A284=\"\",\"\",VLOOKUP(A284,$A$261:$B$280,2,FALSE))","v":""},{"$f":"C284*H284","v":0},null,{"$f":"'StaffCalc&Factors'!A20","v":"Community key informants"},{"$f":"SUMIF(L_2229!$M$284:$M$303,P284,L_2229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2229!$M$284:$M$303,P284,L_2229!$N$284:$N$303)","v":0},{"$f":"IF(A261=0,\"\",A261)","v":""},{"$f":"IF(A261=\"\",\"\",MAX(T$283:T283)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"10%"},{"$f":"M261","v":0},{"$f":"K284*FactorOneYear","v":0},0]
[{"$f":"IF(A262=\"\",\"\",A262)","v":""},null,null,null,null,null,null,0,0,0,{"$f":"IF(H285=\"\",0,I285*H285)","v":0},{"$f":"IF(H285=\"\",0,J285*H285)","v":0},"",0,null,{"$f":"'StaffCalc&Factors'!A21","v":"VA interviewers"},{"$f":"SUMIF(L_2229!$M$284:$M$303,P285,L_2229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2229!$M$284:$M$303,P285,L_2229!$N$284:$N$303)","v":0},{"$f":"IF(A262=0,\"\",A262)","v":""},{"$f":"IF(A262=\"\",\"\",MAX(T$283:T284)+1)","v":""},{"$f":"IFERROR(INDEX($S$284:$S$313,MATCH(ROW()-ROW($U$283),$T$284:$T$313,0)),\"\")","v":"20%"},{"$f":"M262","v":0},0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A22","v":"VA supervisors"},{"$f":"SUMIF(L_2229!$M$284:$M$303,P286,L_2229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2229!$M$284:$M$303,P286,L_2229!$N$284:$N$303)","v":0},"",{"$f":"IF(A263=\"\",\"\",MAX(T$283:T285)+1)","v":""},"30%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A23","v":"VA physician coders or signers"},{"$f":"SUMIF(L_2229!$M$284:$M$303,P287,L_2229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2229!$M$284:$M$303,P287,L_2229!$N$284:$N$303)","v":0},"",{"$f":"IF(A264=\"\",\"\",MAX(T$283:T286)+1)","v":""},"40%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A24","v":"VA IT logistics and Help desk"},{"$f":"SUMIF(L_2229!$M$284:$M$303,P288,L_2229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2229!$M$284:$M$303,P288,L_2229!$N$284:$N$303)","v":0},"",{"$f":"IF(A265=\"\",\"\",MAX(T$283:T287)+1)","v":""},"50%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A25","v":"VA analyst"},{"$f":"SUMIF(L_2229!$M$284:$M$303,P289,L_2229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2229!$M$284:$M$303,P289,L_2229!$N$284:$N$303)","v":0},"",{"$f":"IF(A266=\"\",\"\",MAX(T$283:T288)+1)","v":""},"60%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A26","v":"National manager & supervisor"},{"$f":"SUMIF(L_2229!$M$284:$M$303,P290,L_2229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2229!$M$284:$M$303,P290,L_2229!$N$284:$N$303)","v":0},"",{"$f":"IF(A267=\"\",\"\",MAX(T$283:T289)+1)","v":""},"70%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A27","v":"Sub-national manager & supervisor"},{"$f":"SUMIF(L_2229!$M$284:$M$303,P291,L_2229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2229!$M$284:$M$303,P291,L_2229!$N$284:$N$303)","v":0},"",{"$f":"IF(A268=\"\",\"\",MAX(T$283:T290)+1)","v":""},"80%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A28","v":"Consultant"},{"$f":"SUMIF(L_2229!$M$284:$M$303,P292,L_2229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2229!$M$284:$M$303,P292,L_2229!$N$284:$N$303)","v":0},"",{"$f":"IF(A269=\"\",\"\",MAX(T$283:T291)+1)","v":""},"90%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,{"$f":"'StaffCalc&Factors'!A29","v":"Other"},{"$f":"SUMIF(L_2229!$M$284:$M$303,P293,L_2229!$C$284:$C$303)","v":0},{"$f":"SUMIF(L_2229!$M$284:$M$303,P293,L_2229!$N$284:$N$303)","v":0},"",{"$f":"IF(A270=\"\",\"\",MAX(T$283:T292)+1)","v":""},"100%",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A271=\"\",\"\",MAX(T$283:T293)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A272=\"\",\"\",MAX(T$283:T294)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A273=\"\",\"\",MAX(T$283:T295)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A274=\"\",\"\",MAX(T$283:T296)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A275=\"\",\"\",MAX(T$283:T297)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A276=\"\",\"\",MAX(T$283:T298)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A277=\"\",\"\",MAX(T$283:T299)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A278=\"\",\"\",MAX(T$283:T300)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A279=\"\",\"\",MAX(T$283:T301)+1)","v":""},"",0,0,0]
["",null,null,null,null,null,null,0,0,0,0,0,"",0,null,null,null,null,"",{"$f":"IF(A280=\"\",\"\",MAX(T$283:T302)+1)","v":""},"",0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(I284:I303)","v":0},{"$f":"SUM(J284:J303)","v":0},{"$f":"SUM(K284:K303)","v":0},{"$f":"SUM(L284:L303)","v":0},null,null,null,null,null,null,"10%",{"$f":"MAX(T$283:T303)+1","v":1},"",0.1,{"$f":"SUM(W284:W303)","v":0},{"$f":"SUM(X284:X303)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20%",{"$f":"MAX(T$283:T304)+1","v":2},"",0.2]
["COMMUNICATIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30%",{"$f":"MAX(T$283:T305)+1","v":3},"",0.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"40%",{"$f":"MAX(T$283:T306)+1","v":4},"",0.4]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for Verbal Autopsy",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"},null,null,null,null,null,null,null,null,null,"50%",{"$f":"MAX(T$283:T307)+1","v":5},"",0.5]
[null,null,null,null,null,{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309)","v":0},{"$f":"F309","v":0},{"$f":"IF(D309=\"\",0,VLOOKUP(D309,Currencies,2,FALSE)*C309*E309)","v":0},{"$f":"H309","v":0},null,null,null,null,null,null,null,null,null,"60%",{"$f":"MAX(T$283:T308)+1","v":6},"",0.6,{"$f":"H309*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F310","v":0},0,{"$f":"H310","v":0},null,null,null,null,null,null,null,null,null,"70%",{"$f":"MAX(T$283:T309)+1","v":7},"",0.7,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"80%",{"$f":"MAX(T$283:T310)+1","v":8},"",0.8,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"90%",{"$f":"MAX(T$283:T311)+1","v":9},"",0.9,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,"100%",{"$f":"MAX(T$283:T312)+1","v":10},"",1,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F309:F328)","v":0},{"$f":"SUM(G309:G328)","v":0},{"$f":"SUM(H309:H328)","v":0},{"$f":"SUM(I309:I328)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W309:W328)","v":0},{"$f":"SUM(X309:X328)","v":0}]
[]
["Maintenance"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D334=\"\",0,VLOOKUP(D334,Currencies,2,FALSE)*C334)","v":0},{"$f":"F334","v":0},{"$f":"E334*F334","v":0},{"$f":"E334*G334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H334*FactorOneYear","v":0},0]
[null,null,null,null,null,0,{"$f":"F335","v":0},{"$f":"E335*F335","v":0},{"$f":"E335*G335","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F334:F353)","v":0},0,{"$f":"SUM(H334:H353)","v":0},{"$f":"SUM(I334:I353)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W334:W353)","v":0},{"$f":"SUM(X334:X353)","v":0}]
[]
["Supplies, utilities & other recurrent cost"]
[]
["Item Description","Source of funding",{"$f":"IF(NumberMonthCosting=12,\"Total annual costs\",\"Total cost in \"&NumberMonthCosting&\" months\")","v":"Total cost in  months"},"Currency","% for verbal autopsy ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,{"$f":"IF(D359=\"\",0,VLOOKUP(D359,Currencies,2,FALSE)*C359)","v":0},{"$f":"F359","v":0},{"$f":"E359*F359","v":0},{"$f":"E359*G359","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"H359*FactorOneYear","v":0},0]
[null,null,null,null,null,0,0,{"$f":"E360*F360","v":0},{"$f":"E360*G360","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,"TOTAL",{"$f":"SUM(F359:F373)","v":0},{"$f":"SUM(G359:G373)","v":0},{"$f":"SUM(H359:H373)","v":0},{"$f":"SUM(I359:I373)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W359:W373)","v":0},{"$f":"SUM(X359:X373)","v":0}]
[]
["Buildings"]
[]
["Office/ building description","Source of funding","Building type","Total size building (m2)","Size of the office (m2)","Staff using this office ","% of time used for VA","% of space used for VA","Monthly rental cost","Currency","10% for furnishing",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,{"$f":"IF(F379=\"\",\"\",IF(F379=\"Not listed below\",1,VLOOKUP(F379,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D379=\"\",D379=0),\"\",E379/D379)","v":""},null,null,{"$f":"10%*I379","v":0},{"$f":"IF(J379=\"\",0,(NumberMonthCosting*(I379+K379)*VLOOKUP(J379,Currencies,2,FALSE)))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\"),0,IF(C379=\"Rented\",L379*H379*G379*(1/FactorOneYear),0))","v":0},{"$f":"IF(OR(H379=\"\",L379=\"\",F379=\"\"),0,IF(C379=\"Owned\",L379*H379*G379*(1/FactorOneYear),M379))","v":0},null,null,null,null,null,null,null,null,{"$f":"M379*FactorOneYear","v":0},0]
[null,null,null,null,null,null,{"$f":"IF(F380=\"\",\"\",IF(F380=\"Not listed below\",1,VLOOKUP(F380,$S$284:$V$313,4,FALSE)))","v":""},{"$f":"IF(OR(D380=\"\",D380=0),\"\",E380/D380)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"",{"$f":"IF(OR(D381=\"\",D381=0),\"\",E381/D381)","v":""},null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,"","",null,null,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(L379:L393)","v":0},{"$f":"SUM(M379:M393)","v":0},{"$f":"SUM(N379:N393)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W379:W393)","v":0},{"$f":"SUM(X379:X393)","v":0}]
[]
["Equipment"]
[]
["Item Description","Source of funding","Quantity","Replacement value","Currency","Adquisition Year","Staff using this equipment ","% for verbal autopsy","Useful Life (yrs)","Discount Rate ",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,{"$f":"IF(G399=\"\",\"\",IF(G399=\"Not listed below\",1,VLOOKUP(G399,$S$284:$V$313,4,FALSE)))","v":""},null,{"$f":"disccount_rate","v":0},{"$f":"IF(E399=\"\",0,IF(F399=year_costing,VLOOKUP(E399,Currencies,2,FALSE)*D399*C399,0))","v":0},{"$f":"IF(OR(I399=0,E399=0),0,(VLOOKUP(E399,Currencies,2,FALSE)*D399*C399)*(disccount_rate/(1-POWER((1+disccount_rate),-I399)))/FactorOneYear)","v":0},{"$f":"IF(OR(K399=\"\",H399=\"\"),0,K399*H399)","v":0},{"$f":"IF(H399=\"\",0,H399*L399)","v":0},null,null,null,null,null,null,null,null,{"$f":"M399","v":0},{"$f":"N399*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(G400=\"\",\"\",IF(G400=\"Not listed below\",1,VLOOKUP(G400,$S$284:$V$313,4,FALSE)))","v":""},null,0,0,0,{"$f":"IF(OR(K400=\"\",H400=\"\"),0,K400*H400)","v":0},{"$f":"IF(H400=\"\",0,H400*L400)","v":0},null,null,null,null,null,null,null,null,{"$f":"M400","v":0},0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,"",null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K399:K421)","v":0},{"$f":"SUM(L399:L421)","v":0},{"$f":"SUM(M399:M421)","v":0},{"$f":"SUM(N399:N421)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W399:W421)","v":0},{"$f":"SUM(X399:X421)","v":0}]
[]
["Vehicles"]
[]
["Vehicle description","Source of funding","Vehicle type","Quantity","Replacement value / Monthly rental cost","Currency","Adquisition Year","% to Verbal Autopsy","Useful Life (yrs)","Discount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"rented\",VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*12,IF(G427=year_costing,VLOOKUP(F427,Currencies,2,FALSE)*D427*E427,0)))","v":0},{"$f":"IF(I427=0,0,IF(OR(F427=\"\",F427=\"SELECT\"),0,IF(C427=\"Owned\",(VLOOKUP(F427,Currencies,2,FALSE)*D427*E427)/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I427))),VLOOKUP(F427,Currencies,2,FALSE)*D427*E427*NumberMonthCosting)))","v":0},{"$f":"K427*H427","v":0},{"$f":"IF(ISERROR(L427*H427)=TRUE,\"\",L427*H427)","v":0},null,null,null,null,null,null,null,null,{"$f":"M427","v":0},{"$f":"N427*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K428*H428","v":0},{"$f":"IF(ISERROR(L428*H428)=TRUE,\"\",L428*H428)","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K427:K446)","v":0},{"$f":"SUM(L427:L446)","v":0},{"$f":"SUM(M427:M446)","v":0},{"$f":"SUM(N427:N446)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W427:W446)","v":0},{"$f":"SUM(X427:X446)","v":0}]
[]
["Consultants"]
[]
["Consultancy description","Source of funding","Fees","Travel","Accommodation and subistence","Currency","Year of the consultancy","% for verbal autopsy ","Useful life (years)","Disccount Rate",{"$f":"IF(NumberMonthCosting=12,\"Total financial cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total financial cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total financial cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Total economic cost in \"&year_costing&\" (\"&currency_main_code&\")\",\"Total economic cost in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Total economic cost in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Financial cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Financial cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Financial cost to VA in  months ()"},{"$f":"IF(NumberMonthCosting=12,\"Economic cost to VA in \"&year_costing&\" (\"&currency_main_code&\")\",\"Economic cost to VA in \"&NumberMonthCosting&\" months\"&\" (\"&currency_main_code&\")\")","v":"Economic cost to VA in  months ()"}]
[null,null,null,null,null,null,null,null,null,{"$f":"disccount_rate","v":0},{"$f":"IF(F452=\"\",0,IF(G452=year_costing,VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452),0))","v":0},{"$f":"IF(OR(G452=0,I452=0,I452=\"\",G452=\"\"),0,(VLOOKUP(F452,Currencies,2,FALSE)*(C452+D452+E452))/FactorOneYear*(disccount_rate/(1-POWER((1+disccount_rate),-I452))))","v":0},{"$f":"K452*H452","v":0},{"$f":"H452*L452","v":0},null,null,null,null,null,null,null,null,0,{"$f":"N452*FactorOneYear","v":0}]
[null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"K453*H453","v":0},{"$f":"H453*L453","v":0},null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(K452:K470)","v":0},{"$f":"SUM(L452:L470)","v":0},{"$f":"SUM(M452:M470)","v":0},{"$f":"SUM(N452:N470)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(W452:W470)","v":0},{"$f":"SUM(X452:X470)","v":0}]