{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["BUDGET","PARTNER","ATTIVITA-AKTIVNOSTI","WP0","WP1","WP2","WP3.1","WP3.2","WP3.3","WP4","LP-VP","PP2","PP3","PP4","PP5","PP6","PP7","PP8","PP9","PP10","PP11","PP12","PP13","PP14","PP15","PP16","PP17","PP18","PP19","PP20"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":2,"comments":20,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"BUDGET","index":0,"n_rows":60,"n_cols":20,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[]
["WP/DS","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
["WP0/DS0",{"$f":"WP0!B24","v":100},null,null,null,null,{"$f":"WP0!C24","v":0},{"$f":"WP0!D24","v":0},null,null,{"$f":"WP0!E24","v":0},{"$f":"ROUND(SUM(B3:J3)-K3,2)","v":100}]
["WP1/DS1",{"$f":"'WP1'!B24","v":0},{"$f":"'WP1'!C24","v":0},{"$f":"'WP1'!D24","v":0},{"$f":"'WP1'!E24","v":0},{"$f":"'WP1'!F24","v":0},{"$f":"'WP1'!G24","v":0},{"$f":"'WP1'!H24","v":0},{"$f":"'WP1'!I24","v":0},null,{"$f":"'WP1'!J24","v":0},{"$f":"ROUND(SUM(B4:J4)-K4,2)","v":0}]
["WP2/DS2",{"$f":"'WP2'!B24","v":0},{"$f":"'WP2'!C24","v":0},{"$f":"'WP2'!D24","v":0},{"$f":"'WP2'!E24","v":0},{"$f":"'WP2'!F24","v":0},{"$f":"'WP2'!G24","v":0},{"$f":"'WP2'!H24","v":0},{"$f":"'WP2'!I24","v":0},null,{"$f":"'WP2'!J24","v":0},0]
["WP3.1/DS3.1",{"$f":"WP3.1!B24","v":0},{"$f":"WP3.1!C24","v":0},{"$f":"WP3.1!D24","v":0},{"$f":"WP3.1!E24","v":0},{"$f":"WP3.1!F24","v":0},{"$f":"WP3.1!G24","v":0},{"$f":"WP3.1!H24","v":0},{"$f":"WP3.1!I24","v":0},null,{"$f":"WP3.1!J24","v":0},0]
["WP3.2/DS3.2",{"$f":"WP3.2!B24","v":0},{"$f":"WP3.2!C24","v":0},{"$f":"WP3.2!D24","v":0},{"$f":"WP3.2!E24","v":0},{"$f":"WP3.2!F24","v":0},{"$f":"WP3.2!G24","v":0},{"$f":"WP3.2!H24","v":0},{"$f":"WP3.2!I24","v":0},null,{"$f":"WP3.2!J24","v":0},0]
["WP3.3/DS3.3",{"$f":"WP3.3!B24","v":0},{"$f":"WP3.3!C24","v":0},{"$f":"WP3.3!D24","v":0},{"$f":"WP3.3!E24","v":0},{"$f":"WP3.3!F24","v":0},{"$f":"WP3.3!G24","v":0},{"$f":"WP3.3!H24","v":0},{"$f":"WP3.3!I24","v":0},null,{"$f":"WP3.3!J24","v":0},0]
["WP4/DS4",{"$f":"'WP4'!B24","v":0},{"$f":"'WP4'!C24","v":0},{"$f":"'WP4'!D24","v":0},{"$f":"'WP4'!E24","v":0},{"$f":"'WP4'!F24","v":0},{"$f":"'WP4'!G24","v":0},{"$f":"'WP4'!H24","v":0},{"$f":"'WP4'!I24","v":0},{"$f":"'WP4'!J24","v":0},{"$f":"'WP4'!K24","v":0},0]
["Totale/Skupaj",{"$f":"ROUND(SUM(B3:B9),2)","v":100},{"$f":"ROUND(SUM(C3:C9),2)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(L3:L9),2)","v":100}]
[]
[]
[]
["PARTNERS","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,"FESR - ESRR","%",null,"Cofinanziamento /Sofinanciranje","Pubblico/ Javno","Privato/     Zasebno","Totale/Skupaj = N+S"]
["LP",{"$f":"WP0!B4+'WP1'!B4+'WP2'!B4+WP3.1!B4+WP3.2!B4+WP3.3!B4+'WP4'!B4","v":0},{"$f":"'WP1'!C4+'WP2'!C4+WP3.1!C4+WP3.2!C4+WP3.3!C4+'WP4'!C4","v":0},{"$f":"'WP1'!D4+'WP2'!D4+WP3.1!D4+WP3.2!D4+WP3.3!D4+'WP4'!D4","v":0},{"$f":"'WP1'!E4+'WP2'!E4+WP3.1!E4+WP3.2!E4+WP3.3!E4+'WP4'!E4","v":0},{"$f":"'WP1'!F4+'WP2'!F4+WP3.1!F4+WP3.2!F4+WP3.3!F4+'WP4'!F4","v":0},{"$f":"WP0!C4+'WP1'!G4+'WP2'!G4+WP3.1!G4+WP3.2!G4+WP3.3!G4+'WP4'!G4","v":0},{"$f":"WP0!D4+'WP1'!H4+'WP2'!H4+WP3.1!H4+WP3.2!H4+WP3.3!H4+'WP4'!H4","v":0},{"$f":"'WP1'!I4+'WP2'!I4+WP3.1!I4+WP3.2!I4+WP3.3!I4+'WP4'!I4","v":0},{"$f":"'WP4'!J4","v":0},{"$f":"WP0!E4+'WP1'!J4+'WP2'!J4+WP3.1!J4+WP3.2!J4+WP3.3!J4+'WP4'!K4","v":0},{"$f":"ROUND((SUM(B15:J15)-M8),2)","v":0},null,{"$f":"TRUNC(L15*O15,2)","v":0},0.85,null,{"$f":"(L15-N15)","v":0},{"$f":"IF(PARTNER!D3=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q15,0)","v":0},{"$f":"IF(PARTNER!D3=\"privato/zasebni\",Q15,0)","v":0},{"$f":"N15+Q15","v":0}]
["PP2",{"$f":"WP0!B5+'WP1'!B5+'WP2'!B5+WP3.1!B5+WP3.2!B5+WP3.3!B5+'WP4'!B5","v":0},{"$f":"'WP1'!C5+'WP2'!C5+WP3.1!C5+WP3.2!C5+WP3.3!C5+'WP4'!C5","v":0},{"$f":"'WP1'!D5+'WP2'!D5+WP3.1!D5+WP3.2!D5+WP3.3!D5+'WP4'!D5","v":0},{"$f":"'WP1'!E5+'WP2'!E5+WP3.1!E5+WP3.2!E5+WP3.3!E5+'WP4'!E5","v":0},{"$f":"'WP1'!F5+'WP2'!F5+WP3.1!F5+WP3.2!F5+WP3.3!F5+'WP4'!F5","v":0},{"$f":"WP0!C5+'WP1'!G5+'WP2'!G5+WP3.1!G5+WP3.2!G5+WP3.3!G5+'WP4'!G5","v":0},{"$f":"WP0!D5+'WP1'!H5+'WP2'!H5+WP3.1!H5+WP3.2!H5+WP3.3!H5+'WP4'!H5","v":0},{"$f":"'WP1'!I5+'WP2'!I5+WP3.1!I5+WP3.2!I5+WP3.3!I5+'WP4'!I5","v":0},{"$f":"'WP4'!J5","v":0},{"$f":"WP0!E5+'WP1'!J5+'WP2'!J5+WP3.1!J5+WP3.2!J5+WP3.3!J5+'WP4'!K5","v":0},{"$f":"ROUND((SUM(B16:J16)-M9),2)","v":0},null,{"$f":"TRUNC(L16*O16,2)","v":0},0.85,null,{"$f":"(L16-N16)","v":0},{"$f":"IF(PARTNER!D4=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q16,0)","v":0},{"$f":"IF(PARTNER!D4=\"privato/zasebni\",Q16,0)","v":0},{"$f":"N16+Q16","v":0}]
["PP3",{"$f":"WP0!B6+'WP1'!B6+'WP2'!B6+WP3.1!B6+WP3.2!B6+WP3.3!B6+'WP4'!B6","v":0},{"$f":"'WP1'!C6+'WP2'!C6+WP3.1!C6+WP3.2!C6+WP3.3!C6+'WP4'!C6","v":0},{"$f":"'WP1'!D6+'WP2'!D6+WP3.1!D6+WP3.2!D6+WP3.3!D6+'WP4'!D6","v":0},{"$f":"'WP1'!E6+'WP2'!E6+WP3.1!E6+WP3.2!E6+WP3.3!E6+'WP4'!E6","v":0},{"$f":"'WP1'!F6+'WP2'!F6+WP3.1!F6+WP3.2!F6+WP3.3!F6+'WP4'!F6","v":0},{"$f":"WP0!C6+'WP1'!G6+'WP2'!G6+WP3.1!G6+WP3.2!G6+WP3.3!G6+'WP4'!G6","v":0},{"$f":"WP0!D6+'WP1'!H6+'WP2'!H6+WP3.1!H6+WP3.2!H6+WP3.3!H6+'WP4'!H6","v":0},{"$f":"'WP1'!I6+'WP2'!I6+WP3.1!I6+WP3.2!I6+WP3.3!I6+'WP4'!I6","v":0},{"$f":"'WP4'!J6","v":0},{"$f":"WP0!E6+'WP1'!J6+'WP2'!J6+WP3.1!J6+WP3.2!J6+WP3.3!J6+'WP4'!K6","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D5=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q17,0)","v":0},{"$f":"IF(PARTNER!D5=\"privato/zasebni\",Q17,0)","v":0},0]
["PP4",{"$f":"WP0!B7+'WP1'!B7+'WP2'!B7+WP3.1!B7+WP3.2!B7+WP3.3!B7+'WP4'!B7","v":100},{"$f":"'WP1'!C7+'WP2'!C7+WP3.1!C7+WP3.2!C7+WP3.3!C7+'WP4'!C7","v":0},{"$f":"'WP1'!D7+'WP2'!D7+WP3.1!D7+WP3.2!D7+WP3.3!D7+'WP4'!D7","v":0},{"$f":"'WP1'!E7+'WP2'!E7+WP3.1!E7+WP3.2!E7+WP3.3!E7+'WP4'!E7","v":0},{"$f":"'WP1'!F7+'WP2'!F7+WP3.1!F7+WP3.2!F7+WP3.3!F7+'WP4'!F7","v":0},{"$f":"WP0!C7+'WP1'!G7+'WP2'!G7+WP3.1!G7+WP3.2!G7+WP3.3!G7+'WP4'!G7","v":0},{"$f":"WP0!D7+'WP1'!H7+'WP2'!H7+WP3.1!H7+WP3.2!H7+WP3.3!H7+'WP4'!H7","v":0},{"$f":"'WP1'!I7+'WP2'!I7+WP3.1!I7+WP3.2!I7+WP3.3!I7+'WP4'!I7","v":0},{"$f":"'WP4'!J7","v":0},{"$f":"WP0!E7+'WP1'!J7+'WP2'!J7+WP3.1!J7+WP3.2!J7+WP3.3!J7+'WP4'!K7","v":0},100,null,85,0.85,null,15,{"$f":"IF(PARTNER!D6=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q18,0)","v":0},{"$f":"IF(PARTNER!D6=\"privato/zasebni\",Q18,0)","v":15},100]
["PP5",{"$f":"WP0!B8+'WP1'!B8+'WP2'!B8+WP3.1!B8+WP3.2!B8+WP3.3!B8+'WP4'!B8","v":0},{"$f":"'WP1'!C8+'WP2'!C8+WP3.1!C8+WP3.2!C8+WP3.3!C8+'WP4'!C8","v":0},{"$f":"'WP1'!D8+'WP2'!D8+WP3.1!D8+WP3.2!D8+WP3.3!D8+'WP4'!D8","v":0},{"$f":"'WP1'!E8+'WP2'!E8+WP3.1!E8+WP3.2!E8+WP3.3!E8+'WP4'!E8","v":0},{"$f":"'WP1'!F8+'WP2'!F8+WP3.1!F8+WP3.2!F8+WP3.3!F8+'WP4'!F8","v":0},{"$f":"WP0!C8+'WP1'!G8+'WP2'!G8+WP3.1!G8+WP3.2!G8+WP3.3!G8+'WP4'!G8","v":0},{"$f":"WP0!D8+'WP1'!H8+'WP2'!H8+WP3.1!H8+WP3.2!H8+WP3.3!H8+'WP4'!H8","v":0},{"$f":"'WP1'!I8+'WP2'!I8+WP3.1!I8+WP3.2!I8+WP3.3!I8+'WP4'!I8","v":0},{"$f":"'WP4'!J8","v":0},{"$f":"WP0!E8+'WP1'!J8+'WP2'!J8+WP3.1!J8+WP3.2!J8+WP3.3!J8+'WP4'!K8","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D7=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q19,0)","v":0},{"$f":"IF(PARTNER!D7=\"privato/zasebni\",Q19,0)","v":0},0]
["PP6",{"$f":"WP0!B9+'WP1'!B9+'WP2'!B9+WP3.1!B9+WP3.2!B9+WP3.3!B9+'WP4'!B9","v":0},{"$f":"'WP1'!C9+'WP2'!C9+WP3.1!C9+WP3.2!C9+WP3.3!C9+'WP4'!C9","v":0},{"$f":"'WP1'!D9+'WP2'!D9+WP3.1!D9+WP3.2!D9+WP3.3!D9+'WP4'!D9","v":0},{"$f":"'WP1'!E9+'WP2'!E9+WP3.1!E9+WP3.2!E9+WP3.3!E9+'WP4'!E9","v":0},{"$f":"'WP1'!F9+'WP2'!F9+WP3.1!F9+WP3.2!F9+WP3.3!F9+'WP4'!F9","v":0},{"$f":"WP0!C9+'WP1'!G9+'WP2'!G9+WP3.1!G9+WP3.2!G9+WP3.3!G9+'WP4'!G9","v":0},{"$f":"WP0!D9+'WP1'!H9+'WP2'!H9+WP3.1!H9+WP3.2!H9+WP3.3!H9+'WP4'!H9","v":0},{"$f":"'WP1'!I9+'WP2'!I9+WP3.1!I9+WP3.2!I9+WP3.3!I9+'WP4'!I9","v":0},{"$f":"'WP4'!J9","v":0},{"$f":"WP0!E9+'WP1'!J9+'WP2'!J9+WP3.1!J9+WP3.2!J9+WP3.3!J9+'WP4'!K9","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D8=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q20,0)","v":0},{"$f":"IF(PARTNER!D8=\"privato/zasebni\",Q20,0)","v":0},0]
["PP7",{"$f":"WP0!B10+'WP1'!B10+'WP2'!B10+WP3.1!B10+WP3.2!B10+WP3.3!B10+'WP4'!B10","v":0},{"$f":"'WP1'!C10+'WP2'!C10+WP3.1!C10+WP3.2!C10+WP3.3!C10+'WP4'!C10","v":0},{"$f":"'WP1'!D10+'WP2'!D10+WP3.1!D10+WP3.2!D10+WP3.3!D10+'WP4'!D10","v":0},{"$f":"'WP1'!E10+'WP2'!E10+WP3.1!E10+WP3.2!E10+WP3.3!E10+'WP4'!E10","v":0},{"$f":"'WP1'!F10+'WP2'!F10+WP3.1!F10+WP3.2!F10+WP3.3!F10+'WP4'!F10","v":0},{"$f":"WP0!C10+'WP1'!G10+'WP2'!G10+WP3.1!G10+WP3.2!G10+WP3.3!G10+'WP4'!G10","v":0},{"$f":"WP0!D10+'WP1'!H10+'WP2'!H10+WP3.1!H10+WP3.2!H10+WP3.3!H10+'WP4'!H10","v":0},{"$f":"'WP1'!I10+'WP2'!I10+WP3.1!I10+WP3.2!I10+WP3.3!I10+'WP4'!I10","v":0},{"$f":"'WP4'!J10","v":0},{"$f":"WP0!E10+'WP1'!J10+'WP2'!J10+WP3.1!J10+WP3.2!J10+WP3.3!J10+'WP4'!K10","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D9=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q21,0)","v":0},{"$f":"IF(PARTNER!D9=\"privato/zasebni\",Q21,0)","v":0},0]
["PP8",{"$f":"WP0!B11+'WP1'!B11+'WP2'!B11+WP3.1!B11+WP3.2!B11+WP3.3!B11+'WP4'!B11","v":0},{"$f":"'WP1'!C11+'WP2'!C11+WP3.1!C11+WP3.2!C11+WP3.3!C11+'WP4'!C11","v":0},{"$f":"'WP1'!D11+'WP2'!D11+WP3.1!D11+WP3.2!D11+WP3.3!D11+'WP4'!D11","v":0},{"$f":"'WP1'!E11+'WP2'!E11+WP3.1!E11+WP3.2!E11+WP3.3!E11+'WP4'!E11","v":0},{"$f":"'WP1'!F11+'WP2'!F11+WP3.1!F11+WP3.2!F11+WP3.3!F11+'WP4'!F11","v":0},{"$f":"WP0!C11+'WP1'!G11+'WP2'!G11+WP3.1!G11+WP3.2!G11+WP3.3!G11+'WP4'!G11","v":0},{"$f":"WP0!D11+'WP1'!H11+'WP2'!H11+WP3.1!H11+WP3.2!H11+WP3.3!H11+'WP4'!H11","v":0},{"$f":"'WP1'!I11+'WP2'!I11+WP3.1!I11+WP3.2!I11+WP3.3!I11+'WP4'!I11","v":0},{"$f":"'WP4'!J11","v":0},{"$f":"WP0!E11+'WP1'!J11+'WP2'!J11+WP3.1!J11+WP3.2!J11+WP3.3!J11+'WP4'!K11","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D10=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q22,0)","v":0},{"$f":"IF(PARTNER!D10=\"privato/zasebni\",Q22,0)","v":0},0]
["PP9",{"$f":"WP0!B12+'WP1'!B12+'WP2'!B12+WP3.1!B12+WP3.2!B12+WP3.3!B12+'WP4'!B12","v":0},{"$f":"'WP1'!C12+'WP2'!C12+WP3.1!C12+WP3.2!C12+WP3.3!C12+'WP4'!C12","v":0},{"$f":"'WP1'!D12+'WP2'!D12+WP3.1!D12+WP3.2!D12+WP3.3!D12+'WP4'!D12","v":0},{"$f":"'WP1'!E12+'WP2'!E12+WP3.1!E12+WP3.2!E12+WP3.3!E12+'WP4'!E12","v":0},{"$f":"'WP1'!F12+'WP2'!F12+WP3.1!F12+WP3.2!F12+WP3.3!F12+'WP4'!F12","v":0},{"$f":"WP0!C12+'WP1'!G12+'WP2'!G12+WP3.1!G12+WP3.2!G12+WP3.3!G12+'WP4'!G12","v":0},{"$f":"WP0!D12+'WP1'!H12+'WP2'!H12+WP3.1!H12+WP3.2!H12+WP3.3!H12+'WP4'!H12","v":0},{"$f":"'WP1'!I12+'WP2'!I12+WP3.1!I12+WP3.2!I12+WP3.3!I12+'WP4'!I12","v":0},{"$f":"'WP4'!J12","v":0},{"$f":"WP0!E12+'WP1'!J12+'WP2'!J12+WP3.1!J12+WP3.2!J12+WP3.3!J12+'WP4'!K12","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D11=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q23,0)","v":0},{"$f":"IF(PARTNER!D11=\"privato/zasebni\",Q23,0)","v":0},0]
["PP10",{"$f":"WP0!B13+'WP1'!B13+'WP2'!B13+WP3.1!B13+WP3.2!B13+WP3.3!B13+'WP4'!B13","v":0},{"$f":"'WP1'!C13+'WP2'!C13+WP3.1!C13+WP3.2!C13+WP3.3!C13+'WP4'!C13","v":0},{"$f":"'WP1'!D13+'WP2'!D13+WP3.1!D13+WP3.2!D13+WP3.3!D13+'WP4'!D13","v":0},{"$f":"'WP1'!E13+'WP2'!E13+WP3.1!E13+WP3.2!E13+WP3.3!E13+'WP4'!E13","v":0},{"$f":"'WP1'!F13+'WP2'!F13+WP3.1!F13+WP3.2!F13+WP3.3!F13+'WP4'!F13","v":0},{"$f":"WP0!C13+'WP1'!G13+'WP2'!G13+WP3.1!G13+WP3.2!G13+WP3.3!G13+'WP4'!G13","v":0},{"$f":"WP0!D13+'WP1'!H13+'WP2'!H13+WP3.1!H13+WP3.2!H13+WP3.3!H13+'WP4'!H13","v":0},{"$f":"'WP1'!I13+'WP2'!I13+WP3.1!I13+WP3.2!I13+WP3.3!I13+'WP4'!I13","v":0},{"$f":"'WP4'!J13","v":0},{"$f":"WP0!E13+'WP1'!J13+'WP2'!J13+WP3.1!J13+WP3.2!J13+WP3.3!J13+'WP4'!K13","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D12=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q24,0)","v":0},{"$f":"IF(PARTNER!D12=\"privato/zasebni\",Q24,0)","v":0},0]
["PP11",{"$f":"WP0!B14+'WP1'!B14+'WP2'!B14+WP3.1!B14+WP3.2!B14+WP3.3!B14+'WP4'!B14","v":0},{"$f":"'WP1'!C14+'WP2'!C14+WP3.1!C14+WP3.2!C14+WP3.3!C14+'WP4'!C14","v":0},{"$f":"'WP1'!D14+'WP2'!D14+WP3.1!D14+WP3.2!D14+WP3.3!D14+'WP4'!D14","v":0},{"$f":"'WP1'!E14+'WP2'!E14+WP3.1!E14+WP3.2!E14+WP3.3!E14+'WP4'!E14","v":0},{"$f":"'WP1'!F14+'WP2'!F14+WP3.1!F14+WP3.2!F14+WP3.3!F14+'WP4'!F14","v":0},{"$f":"WP0!C14+'WP1'!G14+'WP2'!G14+WP3.1!G14+WP3.2!G14+WP3.3!G14+'WP4'!G14","v":0},{"$f":"WP0!D14+'WP1'!H14+'WP2'!H14+WP3.1!H14+WP3.2!H14+WP3.3!H14+'WP4'!H14","v":0},{"$f":"'WP1'!I14+'WP2'!I14+WP3.1!I14+WP3.2!I14+WP3.3!I14+'WP4'!I14","v":0},{"$f":"'WP4'!J14","v":0},{"$f":"WP0!E14+'WP1'!J14+'WP2'!J14+WP3.1!J14+WP3.2!J14+WP3.3!J14+'WP4'!K14","v":0},{"$f":"ROUND((SUM(B25:J25)-M18),2)","v":0},null,0,0.85,null,0,{"$f":"IF(PARTNER!D13=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q25,0)","v":0},{"$f":"IF(PARTNER!D13=\"privato/zasebni\",Q25,0)","v":0},0]
["PP12",{"$f":"WP0!B15+'WP1'!B15+'WP2'!B15+WP3.1!B15+WP3.2!B15+WP3.3!B15+'WP4'!B15","v":0},{"$f":"'WP1'!C15+'WP2'!C15+WP3.1!C15+WP3.2!C15+WP3.3!C15+'WP4'!C15","v":0},{"$f":"'WP1'!D15+'WP2'!D15+WP3.1!D15+WP3.2!D15+WP3.3!D15+'WP4'!D15","v":0},{"$f":"'WP1'!E15+'WP2'!E15+WP3.1!E15+WP3.2!E15+WP3.3!E15+'WP4'!E15","v":0},{"$f":"'WP1'!F15+'WP2'!F15+WP3.1!F15+WP3.2!F15+WP3.3!F15+'WP4'!F15","v":0},{"$f":"WP0!C15+'WP1'!G15+'WP2'!G15+WP3.1!G15+WP3.2!G15+WP3.3!G15+'WP4'!G15","v":0},{"$f":"WP0!D15+'WP1'!H15+'WP2'!H15+WP3.1!H15+WP3.2!H15+WP3.3!H15+'WP4'!H15","v":0},{"$f":"'WP1'!I15+'WP2'!I15+WP3.1!I15+WP3.2!I15+WP3.3!I15+'WP4'!I15","v":0},{"$f":"'WP4'!J15","v":0},{"$f":"WP0!E15+'WP1'!J15+'WP2'!J15+WP3.1!J15+WP3.2!J15+WP3.3!J15+'WP4'!K15","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D14=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q26,0)","v":0},{"$f":"IF(PARTNER!D14=\"privato/zasebni\",Q26,0)","v":0},0]
["PP13",{"$f":"WP0!B16+'WP1'!B16+'WP2'!B16+WP3.1!B16+WP3.2!B16+WP3.3!B16+'WP4'!B16","v":0},{"$f":"'WP1'!C16+'WP2'!C16+WP3.1!C16+WP3.2!C16+WP3.3!C16+'WP4'!C16","v":0},{"$f":"'WP1'!D16+'WP2'!D16+WP3.1!D16+WP3.2!D16+WP3.3!D16+'WP4'!D16","v":0},{"$f":"'WP1'!E16+'WP2'!E16+WP3.1!E16+WP3.2!E16+WP3.3!E16+'WP4'!E16","v":0},{"$f":"'WP1'!F16+'WP2'!F16+WP3.1!F16+WP3.2!F16+WP3.3!F16+'WP4'!F16","v":0},{"$f":"WP0!C16+'WP1'!G16+'WP2'!G16+WP3.1!G16+WP3.2!G16+WP3.3!G16+'WP4'!G16","v":0},{"$f":"WP0!D16+'WP1'!H16+'WP2'!H16+WP3.1!H16+WP3.2!H16+WP3.3!H16+'WP4'!H16","v":0},{"$f":"'WP1'!I16+'WP2'!I16+WP3.1!I16+WP3.2!I16+WP3.3!I16+'WP4'!I16","v":0},{"$f":"'WP4'!J16","v":0},{"$f":"WP0!E16+'WP1'!J16+'WP2'!J16+WP3.1!J16+WP3.2!J16+WP3.3!J16+'WP4'!K16","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D15=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q27,0)","v":0},{"$f":"IF(PARTNER!D15=\"privato/zasebni\",Q27,0)","v":0},0]
["PP14",{"$f":"WP0!B17+'WP1'!B17+'WP2'!B17+WP3.1!B17+WP3.2!B17+WP3.3!B17+'WP4'!B17","v":0},{"$f":"'WP1'!C17+'WP2'!C17+WP3.1!C17+WP3.2!C17+WP3.3!C17+'WP4'!C17","v":0},{"$f":"'WP1'!D17+'WP2'!D17+WP3.1!D17+WP3.2!D17+WP3.3!D17+'WP4'!D17","v":0},{"$f":"'WP1'!E17+'WP2'!E17+WP3.1!E17+WP3.2!E17+WP3.3!E17+'WP4'!E17","v":0},{"$f":"'WP1'!F17+'WP2'!F17+WP3.1!F17+WP3.2!F17+WP3.3!F17+'WP4'!F17","v":0},{"$f":"WP0!C17+'WP1'!G17+'WP2'!G17+WP3.1!G17+WP3.2!G17+WP3.3!G17+'WP4'!G17","v":0},{"$f":"WP0!D17+'WP1'!H17+'WP2'!H17+WP3.1!H17+WP3.2!H17+WP3.3!H17+'WP4'!H17","v":0},{"$f":"'WP1'!I17+'WP2'!I17+WP3.1!I17+WP3.2!I17+WP3.3!I17+'WP4'!I17","v":0},{"$f":"'WP4'!J17","v":0},{"$f":"WP0!E17+'WP1'!J17+'WP2'!J17+WP3.1!J17+WP3.2!J17+WP3.3!J17+'WP4'!K17","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D16=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q28,0)","v":0},{"$f":"IF(PARTNER!D16=\"privato/zasebni\",Q28,0)","v":0},0]
["PP15",{"$f":"WP0!B18+'WP1'!B18+'WP2'!B18+WP3.1!B18+WP3.2!B18+WP3.3!B18+'WP4'!B18","v":0},{"$f":"'WP1'!C18+'WP2'!C18+WP3.1!C18+WP3.2!C18+WP3.3!C18+'WP4'!C18","v":0},{"$f":"'WP1'!D18+'WP2'!D18+WP3.1!D18+WP3.2!D18+WP3.3!D18+'WP4'!D18","v":0},{"$f":"'WP1'!E18+'WP2'!E18+WP3.1!E18+WP3.2!E18+WP3.3!E18+'WP4'!E18","v":0},{"$f":"'WP1'!F18+'WP2'!F18+WP3.1!F18+WP3.2!F18+WP3.3!F18+'WP4'!F18","v":0},{"$f":"WP0!C18+'WP1'!G18+'WP2'!G18+WP3.1!G18+WP3.2!G18+WP3.3!G18+'WP4'!G18","v":0},{"$f":"WP0!D18+'WP1'!H18+'WP2'!H18+WP3.1!H18+WP3.2!H18+WP3.3!H18+'WP4'!H18","v":0},{"$f":"'WP1'!I18+'WP2'!I18+WP3.1!I18+WP3.2!I18+WP3.3!I18+'WP4'!I18","v":0},{"$f":"'WP4'!J18","v":0},{"$f":"WP0!E18+'WP1'!J18+'WP2'!J18+WP3.1!J18+WP3.2!J18+WP3.3!J18+'WP4'!K18","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D17=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q29,0)","v":0},{"$f":"IF(PARTNER!D17=\"privato/zasebni\",Q29,0)","v":0},0]
["PP16",{"$f":"WP0!B19+'WP1'!B19+'WP2'!B19+WP3.1!B19+WP3.2!B19+WP3.3!B19+'WP4'!B19","v":0},{"$f":"'WP1'!C19+'WP2'!C19+WP3.1!C19+WP3.2!C19+WP3.3!C19+'WP4'!C19","v":0},{"$f":"'WP1'!D19+'WP2'!D19+WP3.1!D19+WP3.2!D19+WP3.3!D19+'WP4'!D19","v":0},{"$f":"'WP1'!E19+'WP2'!E19+WP3.1!E19+WP3.2!E19+WP3.3!E19+'WP4'!E19","v":0},{"$f":"'WP1'!F19+'WP2'!F19+WP3.1!F19+WP3.2!F19+WP3.3!F19+'WP4'!F19","v":0},{"$f":"WP0!C19+'WP1'!G19+'WP2'!G19+WP3.1!G19+WP3.2!G19+WP3.3!G19+'WP4'!G19","v":0},{"$f":"WP0!D19+'WP1'!H19+'WP2'!H19+WP3.1!H19+WP3.2!H19+WP3.3!H19+'WP4'!H19","v":0},{"$f":"'WP1'!I19+'WP2'!I19+WP3.1!I19+WP3.2!I19+WP3.3!I19+'WP4'!I19","v":0},{"$f":"'WP4'!J19","v":0},{"$f":"WP0!E19+'WP1'!J19+'WP2'!J19+WP3.1!J19+WP3.2!J19+WP3.3!J19+'WP4'!K19","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D18=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q30,0)","v":0},{"$f":"IF(PARTNER!D18=\"privato/zasebni\",Q30,0)","v":0},0]
["PP17",{"$f":"WP0!B20+'WP1'!B20+'WP2'!B20+WP3.1!B20+WP3.2!B20+WP3.3!B20+'WP4'!B20","v":0},{"$f":"'WP1'!C20+'WP2'!C20+WP3.1!C20+WP3.2!C20+WP3.3!C20+'WP4'!C20","v":0},{"$f":"'WP1'!D20+'WP2'!D20+WP3.1!D20+WP3.2!D20+WP3.3!D20+'WP4'!D20","v":0},{"$f":"'WP1'!E20+'WP2'!E20+WP3.1!E20+WP3.2!E20+WP3.3!E20+'WP4'!E20","v":0},{"$f":"'WP1'!F20+'WP2'!F20+WP3.1!F20+WP3.2!F20+WP3.3!F20+'WP4'!F20","v":0},{"$f":"WP0!C20+'WP1'!G20+'WP2'!G20+WP3.1!G20+WP3.2!G20+WP3.3!G20+'WP4'!G20","v":0},{"$f":"WP0!D20+'WP1'!H20+'WP2'!H20+WP3.1!H20+WP3.2!H20+WP3.3!H20+'WP4'!H20","v":0},{"$f":"'WP1'!I20+'WP2'!I20+WP3.1!I20+WP3.2!I20+WP3.3!I20+'WP4'!I20","v":0},{"$f":"'WP4'!J20","v":0},{"$f":"WP0!E20+'WP1'!J20+'WP2'!J20+WP3.1!J20+WP3.2!J20+WP3.3!J20+'WP4'!K20","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D19=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q31,0)","v":0},{"$f":"IF(PARTNER!D19=\"privato/zasebni\",Q31,0)","v":0},0]
["PP18",{"$f":"WP0!B21+'WP1'!B21+'WP2'!B21+WP3.1!B21+WP3.2!B21+WP3.3!B21+'WP4'!B21","v":0},{"$f":"'WP1'!C21+'WP2'!C21+WP3.1!C21+WP3.2!C21+WP3.3!C21+'WP4'!C21","v":0},{"$f":"'WP1'!D21+'WP2'!D21+WP3.1!D21+WP3.2!D21+WP3.3!D21+'WP4'!D21","v":0},{"$f":"'WP1'!E21+'WP2'!E21+WP3.1!E21+WP3.2!E21+WP3.3!E21+'WP4'!E21","v":0},{"$f":"'WP1'!F21+'WP2'!F21+WP3.1!F21+WP3.2!F21+WP3.3!F21+'WP4'!F21","v":0},{"$f":"WP0!C21+'WP1'!G21+'WP2'!G21+WP3.1!G21+WP3.2!G21+WP3.3!G21+'WP4'!G21","v":0},{"$f":"WP0!D21+'WP1'!H21+'WP2'!H21+WP3.1!H21+WP3.2!H21+WP3.3!H21+'WP4'!H21","v":0},{"$f":"'WP1'!I21+'WP2'!I21+WP3.1!I21+WP3.2!I21+WP3.3!I21+'WP4'!I21","v":0},{"$f":"'WP4'!J21","v":0},{"$f":"WP0!E21+'WP1'!J21+'WP2'!J21+WP3.1!J21+WP3.2!J21+WP3.3!J21+'WP4'!K21","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D20=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q32,0)","v":0},{"$f":"IF(PARTNER!D20=\"privato/zasebni\",Q32,0)","v":0},0]
["PP19",{"$f":"WP0!B22+'WP1'!B22+'WP2'!B22+WP3.1!B22+WP3.2!B22+WP3.3!B22+'WP4'!B22","v":0},{"$f":"'WP1'!C22+'WP2'!C22+WP3.1!C22+WP3.2!C22+WP3.3!C22+'WP4'!C22","v":0},{"$f":"'WP1'!D22+'WP2'!D22+WP3.1!D22+WP3.2!D22+WP3.3!D22+'WP4'!D22","v":0},{"$f":"'WP1'!E22+'WP2'!E22+WP3.1!E22+WP3.2!E22+WP3.3!E22+'WP4'!E22","v":0},{"$f":"'WP1'!F22+'WP2'!F22+WP3.1!F22+WP3.2!F22+WP3.3!F22+'WP4'!F22","v":0},{"$f":"WP0!C22+'WP1'!G22+'WP2'!G22+WP3.1!G22+WP3.2!G22+WP3.3!G22+'WP4'!G22","v":0},{"$f":"WP0!D22+'WP1'!H22+'WP2'!H22+WP3.1!H22+WP3.2!H22+WP3.3!H22+'WP4'!H22","v":0},{"$f":"'WP1'!I22+'WP2'!I22+WP3.1!I22+WP3.2!I22+WP3.3!I22+'WP4'!I22","v":0},{"$f":"'WP4'!J22","v":0},{"$f":"WP0!E22+'WP1'!J22+'WP2'!J22+WP3.1!J22+WP3.2!J22+WP3.3!J22+'WP4'!K22","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D21=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q33,0)","v":0},{"$f":"IF(PARTNER!D21=\"privato/zasebni\",Q33,0)","v":0},0]
["PP20",{"$f":"WP0!B23+'WP1'!B23+'WP2'!B23+WP3.1!B23+WP3.2!B23+WP3.3!B23+'WP4'!B23","v":0},{"$f":"'WP1'!C23+'WP2'!C23+WP3.1!C23+WP3.2!C23+WP3.3!C23+'WP4'!C23","v":0},{"$f":"'WP1'!D23+'WP2'!D23+WP3.1!D23+WP3.2!D23+WP3.3!D23+'WP4'!D23","v":0},{"$f":"'WP1'!E23+'WP2'!E23+WP3.1!E23+WP3.2!E23+WP3.3!E23+'WP4'!E23","v":0},{"$f":"'WP1'!F23+'WP2'!F23+WP3.1!F23+WP3.2!F23+WP3.3!F23+'WP4'!F23","v":0},{"$f":"WP0!C23+'WP1'!G23+'WP2'!G23+WP3.1!G23+WP3.2!G23+WP3.3!G23+'WP4'!G23","v":0},{"$f":"WP0!D23+'WP1'!H23+'WP2'!H23+WP3.1!H23+WP3.2!H23+WP3.3!H23+'WP4'!H23","v":0},{"$f":"'WP1'!I23+'WP2'!I23+WP3.1!I23+WP3.2!I23+WP3.3!I23+'WP4'!I23","v":0},{"$f":"'WP4'!J23","v":0},{"$f":"WP0!E23+'WP1'!J23+'WP2'!J23+WP3.1!J23+WP3.2!J23+WP3.3!J23+'WP4'!K23","v":0},0,null,0,0.85,null,0,{"$f":"IF(PARTNER!D22=\"pubblico-javni/pubblico equivalente-pravni subjekt javnega prava\",Q34,0)","v":0},{"$f":"IF(PARTNER!D22=\"privato/zasebni\",Q34,0)","v":0},0]
["Totale/Skupaj",{"$f":"ROUND(SUM(B15:B34),2)","v":100},{"$f":"ROUND(SUM(C15:C34),2)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(L15:L34),2)","v":100},null,{"$f":"SUM(N15:N34)","v":85},0.85,null,{"$f":"SUM(Q15:Q34)","v":15},{"$f":"SUM(R15:R34)","v":0},{"$f":"SUM(S15:S34)","v":15},{"$f":"SUM(T15:T34)","v":100}]
[]
[]
[]
["PARTNERS","WP0/DS0","WP1/DS1","WP2/DS2","WP3.1/DS3.1","WP3.2/DS3.2","WP3.3/DS3.3","WP4/DS4","TOTALE/SKUPAJ","FESR - ESRR","%",null,"Budget fuori area- Budget izven opravičenega območja","%","Avvertenza /Opozorilo                    Budget fuori area- Budget izven opravičenega območja",null,"Buget minimo per PP- Minimalni budget za PP"]
["LP",{"$f":"'LP-VP'!L25","v":0},{"$f":"'LP-VP'!L50","v":0},{"$f":"'LP-VP'!L75","v":0},{"$f":"'LP-VP'!L100","v":0},{"$f":"'LP-VP'!L125","v":0},{"$f":"'LP-VP'!L150","v":0},{"$f":"'LP-VP'!L175","v":0},{"$f":"ROUND(SUM(B40:H40),2)","v":0},{"$f":"TRUNC(I40*K40,2)","v":0},0.85,null,{"$f":"IF(PARTNER!E3=PARTNER!$E$36,J40,0)","v":0},{"$f":"M40/$J$60","v":0},{"$f":"IF(N40>20%,\"oltre-preko!\",\"ok\")","v":"ok"},null,{"$f":"IF(J40<100000,\"budget minimo non rispettato -minimalni znesek ni spoštovan!\",\"ok\")","v":"budget minimo non rispettato -minimalni znesek ni spoštovan!"}]
["PP2",{"$f":"'PP2'!L25","v":0},{"$f":"'PP2'!L50","v":0},{"$f":"'PP2'!L75","v":0},{"$f":"'PP2'!L100","v":0},{"$f":"'PP2'!L125","v":0},{"$f":"'PP2'!L150","v":0},{"$f":"'PP2'!L175","v":0},{"$f":"ROUND(SUM(B41:H41),2)","v":0},{"$f":"TRUNC(I41*K41,2)","v":0},0.85,null,{"$f":"IF(PARTNER!E4=PARTNER!$E$36,J41,0)","v":0},{"$f":"M41/$J$60","v":0},{"$f":"IF(N41>20%,\"oltre-preko!\",\"ok\")","v":"ok"},null,{"$f":"IF(J41<100000,\"budget minimo non rispettato -minimalni znesek ni spoštovan!\",\"ok\")","v":"budget minimo non rispettato -minimalni znesek ni spoštovan!"}]
["PP3",{"$f":"'PP3'!L25","v":0},{"$f":"'PP3'!L50","v":0},{"$f":"'PP3'!L75","v":0},{"$f":"'PP3'!L100","v":0},{"$f":"'PP3'!L125","v":0},{"$f":"'PP3'!L150","v":0},{"$f":"'PP3'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E5=PARTNER!$E$36,J42,0)","v":0},0,"ok",null,{"$f":"IF(J42<100000,\"budget minimo non rispettato -minimalni znesek ni spoštovan!\",\"ok\")","v":"budget minimo non rispettato -minimalni znesek ni spoštovan!"}]
["PP4",{"$f":"'PP4'!L25","v":100},{"$f":"'PP4'!L50","v":0},{"$f":"'PP4'!L75","v":0},{"$f":"'PP4'!L100","v":0},{"$f":"'PP4'!L125","v":0},{"$f":"'PP4'!L150","v":0},{"$f":"'PP4'!L175","v":0},100,85,0.85,null,{"$f":"IF(PARTNER!E6=PARTNER!$E$36,J43,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP5",{"$f":"'PP5'!L25","v":0},{"$f":"'PP5'!L50","v":0},{"$f":"'PP5'!L75","v":0},{"$f":"'PP5'!L100","v":0},{"$f":"'PP5'!L125","v":0},{"$f":"'PP5'!L150","v":0},{"$f":"'PP5'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E7=PARTNER!$E$36,J44,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP6",{"$f":"'PP6'!L25","v":0},{"$f":"'PP6'!L50","v":0},{"$f":"'PP6'!L75","v":0},{"$f":"'PP6'!L100","v":0},{"$f":"'PP6'!L125","v":0},{"$f":"'PP6'!L150","v":0},{"$f":"'PP6'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E8=PARTNER!$E$36,J45,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP7",{"$f":"'PP7'!L25","v":0},{"$f":"'PP7'!L50","v":0},{"$f":"'PP7'!L75","v":0},{"$f":"'PP7'!L100","v":0},{"$f":"'PP7'!L125","v":0},{"$f":"'PP7'!L150","v":0},{"$f":"'PP7'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E9=PARTNER!$E$36,J46,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP8",{"$f":"'PP8'!L25","v":0},{"$f":"'PP8'!L50","v":0},{"$f":"'PP8'!L75","v":0},{"$f":"'PP8'!L100","v":0},{"$f":"'PP8'!L125","v":0},{"$f":"'PP8'!L150","v":0},{"$f":"'PP8'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E10=PARTNER!$E$36,J47,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP9",{"$f":"'PP9'!L25","v":0},{"$f":"'PP9'!L50","v":0},{"$f":"'PP9'!L75","v":0},{"$f":"'PP9'!L100","v":0},{"$f":"'PP9'!L125","v":0},{"$f":"'PP9'!L150","v":0},{"$f":"'PP9'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E11=PARTNER!$E$36,J48,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP10",{"$f":"'PP10'!L25","v":0},{"$f":"'PP10'!L50","v":0},{"$f":"'PP10'!L75","v":0},{"$f":"'PP10'!L100","v":0},{"$f":"'PP10'!L125","v":0},{"$f":"'PP10'!L150","v":0},{"$f":"'PP10'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E12=PARTNER!$E$36,J49,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP11",{"$f":"'PP11'!L25","v":0},{"$f":"'PP11'!L50","v":0},{"$f":"'PP11'!L75","v":0},{"$f":"'PP11'!L100","v":0},{"$f":"'PP11'!L125","v":0},{"$f":"'PP11'!L150","v":0},{"$f":"'PP11'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E13=PARTNER!$E$36,J50,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP12",{"$f":"'PP12'!L25","v":0},{"$f":"'PP12'!L50","v":0},{"$f":"'PP12'!L75","v":0},{"$f":"'PP12'!L100","v":0},{"$f":"'PP12'!L125","v":0},{"$f":"'PP12'!L150","v":0},{"$f":"'PP12'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E14=PARTNER!$E$36,J51,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP13",{"$f":"'PP13'!L25","v":0},{"$f":"'PP13'!L50","v":0},{"$f":"'PP13'!L75","v":0},{"$f":"'PP13'!L100","v":0},{"$f":"'PP13'!L125","v":0},{"$f":"'PP13'!L150","v":0},{"$f":"'PP13'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E15=PARTNER!$E$36,J52,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP14",{"$f":"'PP14'!L25","v":0},{"$f":"'PP14'!L50","v":0},{"$f":"'PP14'!L75","v":0},{"$f":"'PP14'!L100","v":0},{"$f":"'PP14'!L125","v":0},{"$f":"'PP14'!L150","v":0},{"$f":"'PP14'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E16=PARTNER!$E$36,J53,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP15",{"$f":"'PP15'!L25","v":0},{"$f":"'PP15'!L50","v":0},{"$f":"'PP15'!L75","v":0},{"$f":"'PP15'!L100","v":0},{"$f":"'PP15'!L125","v":0},{"$f":"'PP15'!L150","v":0},{"$f":"'PP15'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E17=PARTNER!$E$36,J54,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP16",{"$f":"'PP16'!L25","v":0},{"$f":"'PP16'!L50","v":0},{"$f":"'PP16'!L75","v":0},{"$f":"'PP16'!L100","v":0},{"$f":"'PP16'!L125","v":0},{"$f":"'PP16'!L150","v":0},{"$f":"'PP16'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E18=PARTNER!$E$36,J55,0)","v":0},{"$f":"M55/$J$60","v":0},"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP17",{"$f":"'PP17'!L25","v":0},{"$f":"'PP17'!L50","v":0},{"$f":"'PP17'!L75","v":0},{"$f":"'PP17'!L100","v":0},{"$f":"'PP17'!L125","v":0},{"$f":"'PP17'!L150","v":0},{"$f":"'PP17'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E19=PARTNER!$E$36,J56,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP18",{"$f":"'PP18'!L25","v":0},{"$f":"'PP18'!L50","v":0},{"$f":"'PP18'!L75","v":0},{"$f":"'PP18'!L100","v":0},{"$f":"'PP18'!L125","v":0},{"$f":"'PP18'!L150","v":0},{"$f":"'PP18'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E20=PARTNER!$E$36,J57,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP19",{"$f":"'PP19'!L25","v":0},{"$f":"'PP19'!L50","v":0},{"$f":"'PP19'!L75","v":0},{"$f":"'PP19'!L100","v":0},{"$f":"'PP19'!L125","v":0},{"$f":"'PP19'!L150","v":0},{"$f":"'PP19'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E21=PARTNER!$E$36,J58,0)","v":0},0,"ok",null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["PP20",{"$f":"'PP20'!L25","v":0},{"$f":"'PP20'!L50","v":0},{"$f":"'PP20'!L75","v":0},{"$f":"'PP20'!L100","v":0},{"$f":"'PP20'!L125","v":0},{"$f":"'PP20'!L150","v":0},{"$f":"'PP20'!L175","v":0},0,0,0.85,null,{"$f":"IF(PARTNER!E22=PARTNER!$E$36,J59,0)","v":0},{"$f":"M59/$J$60","v":0},{"$f":"IF(N59>20%,\"oltre-preko!\",\"ok\")","v":"ok"},null,"budget minimo non rispettato -minimalni znesek ni spoštovan!"]
["Totale/Skupaj",{"$f":"ROUND(SUM(B40:B59),2)","v":100},0,0,0,0,{"$f":"ROUND(SUM(G40:G59),2)","v":0},{"$f":"ROUND(SUM(H40:H59),2)","v":0},{"$f":"ROUND(SUM(I40:I59),2)","v":100},{"$f":"(SUM(J40:J59))","v":85},0.85,null,{"$f":"SUM(M40:M59)","v":0},{"$f":"M60/$J$60","v":0},{"$f":"IF(N60>20%,\"oltre-preko!\",\"ok\")","v":"ok"}]

{"sheet":"PARTNER","index":1,"n_rows":36,"n_cols":5,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
["Codice Partner Šifra partnerja","Denominazione Partner Naziv partnerja","Nazione Država","Natura giuridica                                                                                                               Pravna oblika","Provincia/ Regione statistica                                            Pokrajina/ Statistična regija"]
["LP",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP2",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP3",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP4",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP5",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP6",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP7",null,"si","privato/zasebni","Primorsko-Notranjska"]
["PP8",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP9",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP10",null,"si","privato/zasebni","Primorsko-Notranjska"]
["PP11",null,"si","privato/zasebni","Primorsko-Notranjska"]
["PP12",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP13",null,"si","privato/zasebni","Primorsko-Notranjska"]
["PP14",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP15",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP16",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP17",null,"si","privato/zasebni","Primorsko-Notranjska"]
["PP18",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP19",null,"it","privato/zasebni","Primorsko-Notranjska"]
["PP20",null,"it","privato/zasebni","Primorsko-Notranjska"]
[]
[]
[null,null,"it","privato/zasebni","Udine"]
[null,null,"si","pubblico-javni/pubblico equivalente-pravni subjekt javnega prava","Gorizia"]
[null,null,null,null,"Trieste"]
[null,null,null,null,"Pordenone"]
[null,null,null,null,"Venezia"]
[null,null,null,null,"Primorsko-Notranjska"]
[null,null,null,null,"Osrednjeslovenska"]
[null,null,null,null,"Gorenjska"]
[null,null,null,null,"Goriška"]
[null,null,null,null,"Obalno-kraška"]
[null,null,null,null,"Sovraregionale/Nad-regionalni"]
[null,null,null,null,"Altro/Drugo"]

{"sheet":"ATTIVITA-AKTIVNOSTI","index":2,"n_rows":31,"n_cols":4,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
["Codice attività -                                                                                                              Šifra aktivnosti","Descrizione attività - Opis aktivnosti","Data inizio - Datum začetka","Data fine - Datum zaključka"]
["ATT1"]
["ATT2"]
["ATT3"]
["ATT4"]
["ATT5"]
["ATT6"]
["ATT7"]
["ATT8"]
["ATT9"]
["ATT10"]
["ATT11"]
["ATT12"]
["ATT13"]
["ATT14"]
["ATT15"]
["ATT16"]
["ATT17"]
["ATT18"]
["ATT19"]
["ATT20"]
["Com 1 – Eventi\\Dogodki"]
["Com 2 – Campagna pubblicitaria\\Oglaševalska kampanja"]
["Com 3 - Brochure e depliant\\ Brošure in letaki"]
["Com 4 – Pubblicazioni\\ Tiskovine "]
["Com 5  - Sito web\\ Spletna stran "]
["Com 6 - Account social media\\Socialna omrežja"]
["Com 7- Newsletter o direct mailing\\Newsletter ali direktni mailing"]
["Com 8 - Conferenze stampa\\ Novinarske konference"]
["Com 9 - Altre relazioni con i media\\Drugi odnosi z javnostmi"]

{"sheet":"WP0","index":3,"n_rows":24,"n_cols":6,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
["WP0/DS0"]
["Partner","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
["LP",{"$f":"ROUND(SUM('LP-VP'!H25),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!I25),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!J25),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!K25),2)","v":0},{"$f":"ROUND(SUM(B4:E4)-K4,2)","v":0}]
["PP2",{"$f":"ROUND(SUM('PP2'!H25),2)","v":0},{"$f":"ROUND(SUM('PP2'!I25),2)","v":0},{"$f":"ROUND(SUM('PP2'!J25),2)","v":0},{"$f":"ROUND(SUM('PP2'!K25),2)","v":0},{"$f":"ROUND(SUM(B5:E5)-K5,2)","v":0}]
["PP3",{"$f":"ROUND(SUM('PP3'!H25),2)","v":0},{"$f":"ROUND(SUM('PP3'!I25),2)","v":0},{"$f":"ROUND(SUM('PP3'!J25),2)","v":0},{"$f":"ROUND(SUM('PP3'!K25),2)","v":0},0]
["PP4",{"$f":"ROUND(SUM('PP4'!H25),2)","v":100},{"$f":"ROUND(SUM('PP4'!I25),2)","v":0},{"$f":"ROUND(SUM('PP4'!J25),2)","v":0},{"$f":"ROUND(SUM('PP4'!K25),2)","v":0},100]
["PP5",{"$f":"ROUND(SUM('PP5'!H25),2)","v":0},{"$f":"ROUND(SUM('PP5'!I25),2)","v":0},{"$f":"ROUND(SUM('PP5'!J25),2)","v":0},{"$f":"ROUND(SUM('PP5'!K25),2)","v":0},0]
["PP6",{"$f":"ROUND(SUM('PP6'!H25),)","v":0},{"$f":"ROUND(SUM('PP6'!I25),2)","v":0},{"$f":"ROUND(SUM('PP6'!J25),)","v":0},{"$f":"ROUND(SUM('PP6'!K25),)","v":0},0]
["PP7",{"$f":"ROUND(SUM('PP7'!H25),2)","v":0},{"$f":"ROUND(SUM('PP7'!I25),2)","v":0},{"$f":"ROUND(SUM('PP7'!J25),2)","v":0},{"$f":"ROUND(SUM('PP7'!K25),2)","v":0},0]
["PP8",{"$f":"ROUND(SUM('PP8'!H25),2)","v":0},{"$f":"ROUND(SUM('PP8'!I25),2)","v":0},{"$f":"ROUND(SUM('PP8'!J25),2)","v":0},{"$f":"ROUND(SUM('PP8'!K25),2)","v":0},0]
["PP9",{"$f":"ROUND(SUM('PP9'!H25),2)","v":0},{"$f":"ROUND(SUM('PP9'!I25),2)","v":0},{"$f":"ROUND(SUM('PP9'!J25),2)","v":0},{"$f":"ROUND(SUM('PP9'!K25),2)","v":0},0]
["PP10",{"$f":"ROUND(SUM('PP10'!H25),2)","v":0},{"$f":"ROUND(SUM('PP10'!I25),2)","v":0},{"$f":"ROUND(SUM('PP10'!J25),2)","v":0},{"$f":"ROUND(SUM('PP10'!K25),2)","v":0},0]
["PP11",{"$f":"ROUND(SUM('PP11'!H25),)","v":0},{"$f":"ROUND(SUM('PP11'!I25),2)","v":0},{"$f":"ROUND(SUM('PP11'!J25),)","v":0},{"$f":"ROUND(SUM('PP11'!K25),)","v":0},0]
["PP12",{"$f":"ROUND(SUM('PP12'!H25),2)","v":0},{"$f":"ROUND(SUM('PP12'!I25),2)","v":0},{"$f":"ROUND(SUM('PP12'!J25),2)","v":0},{"$f":"ROUND(SUM('PP12'!K25),2)","v":0},0]
["PP13",{"$f":"ROUND(SUM('PP13'!H25),2)","v":0},{"$f":"ROUND(SUM('PP13'!I25),2)","v":0},{"$f":"ROUND(SUM('PP13'!J25),2)","v":0},{"$f":"ROUND(SUM('PP13'!K25),2)","v":0},0]
["PP14",{"$f":"ROUND(SUM('PP14'!H25),2)","v":0},{"$f":"ROUND(SUM('PP14'!I25),2)","v":0},{"$f":"ROUND(SUM('PP14'!J25),2)","v":0},{"$f":"ROUND(SUM('PP14'!K25),2)","v":0},0]
["PP15",{"$f":"ROUND(SUM('PP15'!H25),2)","v":0},{"$f":"ROUND(SUM('PP15'!I25),2)","v":0},{"$f":"ROUND(SUM('PP15'!J25),2)","v":0},{"$f":"ROUND(SUM('PP15'!K25),2)","v":0},0]
["PP16",{"$f":"ROUND(SUM('PP16'!H25),2)","v":0},{"$f":"ROUND(SUM('PP16'!I25),2)","v":0},{"$f":"ROUND(SUM('PP16'!J25),2)","v":0},{"$f":"ROUND(SUM('PP16'!K25),2)","v":0},0]
["PP17",{"$f":"ROUND(SUM('PP17'!H25),2)","v":0},{"$f":"ROUND(SUM('PP17'!I25),2)","v":0},{"$f":"ROUND(SUM('PP17'!J25),2)","v":0},{"$f":"ROUND(SUM('PP17'!K25),2)","v":0},0]
["PP18",{"$f":"ROUND(SUM('PP18'!H25),2)","v":0},{"$f":"ROUND(SUM('PP18'!I25),2)","v":0},{"$f":"ROUND(SUM('PP18'!J25),2)","v":0},{"$f":"ROUND(SUM('PP18'!K25),2)","v":0},0]
["PP19",{"$f":"ROUND(SUM('PP19'!H25),2)","v":0},{"$f":"ROUND(SUM('PP19'!I25),2)","v":0},{"$f":"ROUND(SUM('PP19'!J25),2)","v":0},{"$f":"ROUND(SUM('PP19'!K25),2)","v":0},0]
["PP20",{"$f":"ROUND(SUM('PP20'!H25),2)","v":0},{"$f":"ROUND(SUM('PP20'!I25),2)","v":0},{"$f":"ROUND(SUM('PP20'!J25),2)","v":0},{"$f":"ROUND(SUM('PP20'!K25),2)","v":0},0]
["Totale/Skupaj",{"$f":"ROUND(SUM(B4:B23),2)","v":100},{"$f":"ROUND(SUM(C4:C23),2)","v":0},0,0,100]

{"sheet":"WP1","index":4,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
["WP1 /DS1"]
["Partner","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
["LP",{"$f":"ROUND(SUM('LP-VP'!B50),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!C50),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!D50),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!E50),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!F50),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!G50),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!H50),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!I50),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!K50),2)","v":0},{"$f":"ROUND(SUM(B4:I4)-J4,2)","v":0}]
["PP2",{"$f":"ROUND(SUM('PP2'!B50),2)","v":0},{"$f":"ROUND(SUM('PP2'!C50),2)","v":0},{"$f":"ROUND(SUM('PP2'!D50),2)","v":0},{"$f":"ROUND(SUM('PP2'!E50),2)","v":0},{"$f":"ROUND(SUM('PP2'!F50),2)","v":0},{"$f":"ROUND(SUM('PP2'!G50),2)","v":0},{"$f":"ROUND(SUM('PP2'!H50),2)","v":0},{"$f":"ROUND(SUM('PP2'!I50),2)","v":0},{"$f":"ROUND(SUM('PP2'!K50),2)","v":0},0]
["PP3",{"$f":"ROUND(SUM('PP3'!B50),2)","v":0},{"$f":"ROUND(SUM('PP3'!C50),2)","v":0},{"$f":"ROUND(SUM('PP3'!D50),2)","v":0},{"$f":"ROUND(SUM('PP3'!E50),2)","v":0},{"$f":"ROUND(SUM('PP3'!F50),2)","v":0},{"$f":"ROUND(SUM('PP3'!G50),2)","v":0},{"$f":"ROUND(SUM('PP3'!H50),2)","v":0},{"$f":"ROUND(SUM('PP3'!I50),2)","v":0},{"$f":"ROUND(SUM('PP3'!K50),2)","v":0},0]
["PP4",{"$f":"ROUND(SUM('PP4'!B50),2)","v":0},{"$f":"ROUND(SUM('PP4'!C50),2)","v":0},{"$f":"ROUND(SUM('PP4'!D50),2)","v":0},{"$f":"ROUND(SUM('PP4'!E50),2)","v":0},{"$f":"ROUND(SUM('PP4'!F50),2)","v":0},{"$f":"ROUND(SUM('PP4'!G50),2)","v":0},{"$f":"ROUND(SUM('PP4'!H50),2)","v":0},{"$f":"ROUND(SUM('PP4'!I50),2)","v":0},{"$f":"ROUND(SUM('PP4'!K50),2)","v":0},0]
["PP5",{"$f":"ROUND(SUM('PP5'!B50),2)","v":0},{"$f":"ROUND(SUM('PP5'!C50),2)","v":0},{"$f":"ROUND(SUM('PP5'!D50),2)","v":0},{"$f":"ROUND(SUM('PP5'!E50),2)","v":0},{"$f":"ROUND(SUM('PP5'!F50),2)","v":0},{"$f":"ROUND(SUM('PP5'!G50),2)","v":0},{"$f":"ROUND(SUM('PP5'!H50),2)","v":0},{"$f":"ROUND(SUM('PP5'!I50),2)","v":0},{"$f":"ROUND(SUM('PP5'!K50),2)","v":0},0]
["PP6",{"$f":"ROUND(SUM('PP6'!B50),2)","v":0},{"$f":"ROUND(SUM('PP6'!C50),2)","v":0},{"$f":"ROUND(SUM('PP6'!D50),2)","v":0},{"$f":"ROUND(SUM('PP6'!E50),2)","v":0},{"$f":"ROUND(SUM('PP6'!F50),2)","v":0},{"$f":"ROUND(SUM('PP6'!G50),2)","v":0},{"$f":"ROUND(SUM('PP6'!H50),2)","v":0},{"$f":"ROUND(SUM('PP6'!I50),2)","v":0},{"$f":"ROUND(SUM('PP6'!K50),2)","v":0},0]
["PP7",{"$f":"ROUND(SUM('PP7'!B50),2)","v":0},{"$f":"ROUND(SUM('PP7'!C50),2)","v":0},{"$f":"ROUND(SUM('PP7'!D50),2)","v":0},{"$f":"ROUND(SUM('PP7'!E50),2)","v":0},{"$f":"ROUND(SUM('PP7'!F50),2)","v":0},{"$f":"ROUND(SUM('PP7'!G50),2)","v":0},{"$f":"ROUND(SUM('PP7'!H50),2)","v":0},{"$f":"ROUND(SUM('PP7'!I50),2)","v":0},{"$f":"ROUND(SUM('PP7'!K50),2)","v":0},0]
["PP8",{"$f":"ROUND(SUM('PP8'!B50),2)","v":0},{"$f":"ROUND(SUM('PP8'!C50),2)","v":0},{"$f":"ROUND(SUM('PP8'!D50),2)","v":0},{"$f":"ROUND(SUM('PP8'!E50),2)","v":0},{"$f":"ROUND(SUM('PP8'!F50),2)","v":0},{"$f":"ROUND(SUM('PP8'!G50),2)","v":0},{"$f":"ROUND(SUM('PP8'!H50),2)","v":0},{"$f":"ROUND(SUM('PP8'!I50),2)","v":0},{"$f":"ROUND(SUM('PP8'!K50),2)","v":0},0]
["PP9",{"$f":"ROUND(SUM('PP9'!B50),2)","v":0},{"$f":"ROUND(SUM('PP9'!C50),2)","v":0},{"$f":"ROUND(SUM('PP9'!D50),2)","v":0},{"$f":"ROUND(SUM('PP9'!E50),2)","v":0},{"$f":"ROUND(SUM('PP9'!F50),2)","v":0},{"$f":"ROUND(SUM('PP9'!G50),2)","v":0},{"$f":"ROUND(SUM('PP9'!H50),2)","v":0},{"$f":"ROUND(SUM('PP9'!I50),2)","v":0},{"$f":"ROUND(SUM('PP9'!K50),2)","v":0},0]
["PP10",{"$f":"ROUND(SUM('PP10'!B50),2)","v":0},{"$f":"ROUND(SUM('PP10'!C50),2)","v":0},{"$f":"ROUND(SUM('PP10'!D50),2)","v":0},{"$f":"ROUND(SUM('PP10'!E50),2)","v":0},{"$f":"ROUND(SUM('PP10'!F50),2)","v":0},{"$f":"ROUND(SUM('PP10'!G50),2)","v":0},{"$f":"ROUND(SUM('PP10'!H50),2)","v":0},{"$f":"ROUND(SUM('PP10'!I50),2)","v":0},{"$f":"ROUND(SUM('PP10'!K50),2)","v":0},0]
["PP11",{"$f":"ROUND(SUM('PP11'!B50),2)","v":0},{"$f":"ROUND(SUM('PP11'!C50),2)","v":0},{"$f":"ROUND(SUM('PP11'!D50),2)","v":0},{"$f":"ROUND(SUM('PP11'!E50),2)","v":0},{"$f":"ROUND(SUM('PP11'!F50),2)","v":0},{"$f":"ROUND(SUM('PP11'!G50),2)","v":0},{"$f":"ROUND(SUM('PP11'!H50),2)","v":0},{"$f":"ROUND(SUM('PP11'!I50),2)","v":0},{"$f":"ROUND(SUM('PP11'!K50),2)","v":0},0]
["PP12",{"$f":"ROUND(SUM('PP12'!B50),2)","v":0},{"$f":"ROUND(SUM('PP12'!C50),2)","v":0},{"$f":"ROUND(SUM('PP12'!D50),2)","v":0},{"$f":"ROUND(SUM('PP12'!E50),2)","v":0},{"$f":"ROUND(SUM('PP12'!F50),2)","v":0},{"$f":"ROUND(SUM('PP12'!G50),2)","v":0},{"$f":"ROUND(SUM('PP12'!H50),2)","v":0},{"$f":"ROUND(SUM('PP12'!I50),2)","v":0},{"$f":"ROUND(SUM('PP12'!K50),2)","v":0},0]
["PP13",{"$f":"ROUND(SUM('PP13'!B50),2)","v":0},{"$f":"ROUND(SUM('PP13'!C50),2)","v":0},{"$f":"ROUND(SUM('PP13'!D50),2)","v":0},{"$f":"ROUND(SUM('PP13'!E50),2)","v":0},{"$f":"ROUND(SUM('PP13'!F50),2)","v":0},{"$f":"ROUND(SUM('PP13'!G50),2)","v":0},{"$f":"ROUND(SUM('PP13'!H50),2)","v":0},{"$f":"ROUND(SUM('PP13'!I50),2)","v":0},{"$f":"ROUND(SUM('PP13'!K50),2)","v":0},0]
["PP14",{"$f":"ROUND(SUM('PP14'!B50),2)","v":0},{"$f":"ROUND(SUM('PP14'!C50),2)","v":0},{"$f":"ROUND(SUM('PP14'!D50),2)","v":0},{"$f":"ROUND(SUM('PP14'!E50),2)","v":0},{"$f":"ROUND(SUM('PP14'!F50),2)","v":0},{"$f":"ROUND(SUM('PP14'!G50),2)","v":0},{"$f":"ROUND(SUM('PP14'!H50),2)","v":0},{"$f":"ROUND(SUM('PP14'!I50),2)","v":0},{"$f":"ROUND(SUM('PP14'!K50),2)","v":0},0]
["PP15",{"$f":"ROUND(SUM('PP15'!B50),2)","v":0},{"$f":"ROUND(SUM('PP15'!C50),2)","v":0},{"$f":"ROUND(SUM('PP15'!D50),2)","v":0},{"$f":"ROUND(SUM('PP15'!E50),2)","v":0},{"$f":"ROUND(SUM('PP15'!F50),2)","v":0},{"$f":"ROUND(SUM('PP15'!G50),2)","v":0},{"$f":"ROUND(SUM('PP15'!H50),2)","v":0},{"$f":"ROUND(SUM('PP15'!I50),2)","v":0},{"$f":"ROUND(SUM('PP15'!K50),2)","v":0},0]
["PP16",{"$f":"ROUND(SUM('PP16'!B50),2)","v":0},{"$f":"ROUND(SUM('PP16'!C50),2)","v":0},{"$f":"ROUND(SUM('PP16'!D50),2)","v":0},{"$f":"ROUND(SUM('PP16'!E50),2)","v":0},{"$f":"ROUND(SUM('PP16'!F50),2)","v":0},{"$f":"ROUND(SUM('PP16'!G50),2)","v":0},{"$f":"ROUND(SUM('PP16'!H50),2)","v":0},{"$f":"ROUND(SUM('PP16'!I50),2)","v":0},{"$f":"ROUND(SUM('PP16'!K50),2)","v":0},0]
["PP17",{"$f":"ROUND(SUM('PP17'!B50),2)","v":0},{"$f":"ROUND(SUM('PP17'!C50),2)","v":0},{"$f":"ROUND(SUM('PP17'!D50),2)","v":0},{"$f":"ROUND(SUM('PP17'!E50),2)","v":0},{"$f":"ROUND(SUM('PP17'!F50),2)","v":0},{"$f":"ROUND(SUM('PP17'!G50),2)","v":0},{"$f":"ROUND(SUM('PP17'!H50),2)","v":0},{"$f":"ROUND(SUM('PP17'!I50),2)","v":0},{"$f":"ROUND(SUM('PP17'!K50),2)","v":0},0]
["PP18",{"$f":"ROUND(SUM('PP18'!B50),2)","v":0},{"$f":"ROUND(SUM('PP18'!C50),2)","v":0},{"$f":"ROUND(SUM('PP18'!D50),2)","v":0},{"$f":"ROUND(SUM('PP18'!E50),2)","v":0},{"$f":"ROUND(SUM('PP18'!F50),2)","v":0},{"$f":"ROUND(SUM('PP18'!G50),2)","v":0},{"$f":"ROUND(SUM('PP18'!H50),2)","v":0},{"$f":"ROUND(SUM('PP18'!I50),2)","v":0},{"$f":"ROUND(SUM('PP18'!K50),2)","v":0},0]
["PP19",{"$f":"ROUND(SUM('PP19'!B50),2)","v":0},{"$f":"ROUND(SUM('PP19'!C50),2)","v":0},{"$f":"ROUND(SUM('PP19'!D50),2)","v":0},{"$f":"ROUND(SUM('PP19'!E50),2)","v":0},{"$f":"ROUND(SUM('PP19'!F50),2)","v":0},{"$f":"ROUND(SUM('PP19'!G50),2)","v":0},{"$f":"ROUND(SUM('PP19'!H50),2)","v":0},{"$f":"ROUND(SUM('PP19'!I50),2)","v":0},{"$f":"ROUND(SUM('PP19'!K50),2)","v":0},0]
["PP20",{"$f":"ROUND(SUM('PP20'!B50),2)","v":0},{"$f":"ROUND(SUM('PP20'!C50),2)","v":0},{"$f":"ROUND(SUM('PP20'!D50),2)","v":0},{"$f":"ROUND(SUM('PP20'!E50),2)","v":0},{"$f":"ROUND(SUM('PP20'!F50),2)","v":0},{"$f":"ROUND(SUM('PP20'!G50),2)","v":0},{"$f":"ROUND(SUM('PP20'!H50),2)","v":0},{"$f":"ROUND(SUM('PP20'!I50),2)","v":0},{"$f":"ROUND(SUM('PP20'!K50),2)","v":0},0]
["Totale/Skupaj",{"$f":"ROUND(SUM(B4:B23),2)","v":0},{"$f":"ROUND(SUM(C4:C23),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(K4:K23),2)","v":0}]

{"sheet":"WP2","index":5,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
["WP2/DS2"]
["Partner","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
["LP",{"$f":"ROUND(SUM('LP-VP'!B75),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!C75),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!D75),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!E75),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!F75),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!G75),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!H75),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!I75),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!K75),2)","v":0},{"$f":"ROUND(SUM(B4:I4)-J4,2)","v":0}]
["PP2",{"$f":"ROUND(SUM('PP2'!B75),2)","v":0},{"$f":"ROUND(SUM('PP2'!C75),2)","v":0},{"$f":"ROUND(SUM('PP2'!D75),2)","v":0},{"$f":"ROUND(SUM('PP2'!E75),2)","v":0},{"$f":"ROUND(SUM('PP2'!F75),2)","v":0},{"$f":"ROUND(SUM('PP2'!G75),2)","v":0},{"$f":"ROUND(SUM('PP2'!H75),2)","v":0},{"$f":"ROUND(SUM('PP2'!I75),2)","v":0},{"$f":"ROUND(SUM('PP2'!K75),2)","v":0},0]
["PP3",{"$f":"ROUND(SUM('PP3'!B75),2)","v":0},{"$f":"ROUND(SUM('PP3'!C75),2)","v":0},{"$f":"ROUND(SUM('PP3'!D75),2)","v":0},{"$f":"ROUND(SUM('PP3'!E75),2)","v":0},{"$f":"ROUND(SUM('PP3'!F75),2)","v":0},{"$f":"ROUND(SUM('PP3'!G75),2)","v":0},{"$f":"ROUND(SUM('PP3'!H75),2)","v":0},{"$f":"ROUND(SUM('PP3'!I75),2)","v":0},{"$f":"ROUND(SUM('PP3'!K75),2)","v":0},0]
["PP4",{"$f":"ROUND(SUM('PP4'!B75),2)","v":0},{"$f":"ROUND(SUM('PP4'!C75),2)","v":0},{"$f":"ROUND(SUM('PP4'!D75),2)","v":0},{"$f":"ROUND(SUM('PP4'!E75),2)","v":0},{"$f":"ROUND(SUM('PP4'!F75),2)","v":0},{"$f":"ROUND(SUM('PP4'!G75),2)","v":0},{"$f":"ROUND(SUM('PP4'!H75),2)","v":0},{"$f":"ROUND(SUM('PP4'!I75),2)","v":0},{"$f":"ROUND(SUM('PP4'!K75),2)","v":0},0]
["PP5",{"$f":"ROUND(SUM('PP5'!B75),2)","v":0},{"$f":"ROUND(SUM('PP5'!C75),2)","v":0},{"$f":"ROUND(SUM('PP5'!D75),2)","v":0},{"$f":"ROUND(SUM('PP5'!E75),2)","v":0},{"$f":"ROUND(SUM('PP5'!F75),2)","v":0},{"$f":"ROUND(SUM('PP5'!G75),2)","v":0},{"$f":"ROUND(SUM('PP5'!H75),2)","v":0},{"$f":"ROUND(SUM('PP5'!I75),2)","v":0},{"$f":"ROUND(SUM('PP5'!K75),2)","v":0},0]
["PP6",{"$f":"ROUND(SUM('PP6'!B75),2)","v":0},{"$f":"ROUND(SUM('PP6'!C75),2)","v":0},{"$f":"ROUND(SUM('PP6'!D75),2)","v":0},{"$f":"ROUND(SUM('PP6'!E75),2)","v":0},{"$f":"ROUND(SUM('PP6'!F75),2)","v":0},{"$f":"ROUND(SUM('PP6'!G75),2)","v":0},{"$f":"ROUND(SUM('PP6'!H75),2)","v":0},{"$f":"ROUND(SUM('PP6'!I75),2)","v":0},{"$f":"ROUND(SUM('PP6'!K75),2)","v":0},0]
["PP7",{"$f":"ROUND(SUM('PP7'!B75),2)","v":0},{"$f":"ROUND(SUM('PP7'!C75),2)","v":0},{"$f":"ROUND(SUM('PP7'!D75),2)","v":0},{"$f":"ROUND(SUM('PP7'!E75),2)","v":0},{"$f":"ROUND(SUM('PP7'!F75),2)","v":0},{"$f":"ROUND(SUM('PP7'!G75),2)","v":0},{"$f":"ROUND(SUM('PP7'!H75),2)","v":0},{"$f":"ROUND(SUM('PP7'!I75),2)","v":0},{"$f":"ROUND(SUM('PP7'!K75),2)","v":0},0]
["PP8",{"$f":"ROUND(SUM('PP8'!B75),2)","v":0},{"$f":"ROUND(SUM('PP8'!C75),2)","v":0},{"$f":"ROUND(SUM('PP8'!D75),2)","v":0},{"$f":"ROUND(SUM('PP8'!E75),2)","v":0},{"$f":"ROUND(SUM('PP8'!F75),2)","v":0},{"$f":"ROUND(SUM('PP8'!G75),2)","v":0},{"$f":"ROUND(SUM('PP8'!H75),2)","v":0},{"$f":"ROUND(SUM('PP8'!I75),2)","v":0},{"$f":"ROUND(SUM('PP8'!K75),2)","v":0},0]
["PP9",{"$f":"ROUND(SUM('PP9'!B75),2)","v":0},{"$f":"ROUND(SUM('PP9'!C75),2)","v":0},{"$f":"ROUND(SUM('PP9'!D75),2)","v":0},{"$f":"ROUND(SUM('PP9'!E75),2)","v":0},{"$f":"ROUND(SUM('PP9'!F75),2)","v":0},{"$f":"ROUND(SUM('PP9'!G75),2)","v":0},{"$f":"ROUND(SUM('PP9'!H75),2)","v":0},{"$f":"ROUND(SUM('PP9'!I75),2)","v":0},{"$f":"ROUND(SUM('PP9'!K75),2)","v":0},0]
["PP10",{"$f":"ROUND(SUM('PP10'!B75),2)","v":0},{"$f":"ROUND(SUM('PP10'!C75),2)","v":0},{"$f":"ROUND(SUM('PP10'!D75),2)","v":0},{"$f":"ROUND(SUM('PP10'!E75),2)","v":0},{"$f":"ROUND(SUM('PP10'!F75),2)","v":0},{"$f":"ROUND(SUM('PP10'!G75),2)","v":0},{"$f":"ROUND(SUM('PP10'!H75),2)","v":0},{"$f":"ROUND(SUM('PP10'!I75),2)","v":0},{"$f":"ROUND(SUM('PP10'!K75),2)","v":0},0]
["PP11",{"$f":"ROUND(SUM('PP11'!B75),2)","v":0},{"$f":"ROUND(SUM('PP11'!C75),2)","v":0},{"$f":"ROUND(SUM('PP11'!D75),2)","v":0},{"$f":"ROUND(SUM('PP11'!E75),2)","v":0},{"$f":"ROUND(SUM('PP11'!F75),2)","v":0},{"$f":"ROUND(SUM('PP11'!G75),2)","v":0},{"$f":"ROUND(SUM('PP11'!H75),2)","v":0},{"$f":"ROUND(SUM('PP11'!I75),2)","v":0},{"$f":"ROUND(SUM('PP11'!K75),2)","v":0},0]
["PP12",{"$f":"ROUND(SUM('PP12'!B75),2)","v":0},{"$f":"ROUND(SUM('PP12'!C75),2)","v":0},{"$f":"ROUND(SUM('PP12'!D75),2)","v":0},{"$f":"ROUND(SUM('PP12'!E75),2)","v":0},{"$f":"ROUND(SUM('PP12'!F75),2)","v":0},{"$f":"ROUND(SUM('PP12'!G75),2)","v":0},{"$f":"ROUND(SUM('PP12'!H75),2)","v":0},{"$f":"ROUND(SUM('PP12'!I75),2)","v":0},{"$f":"ROUND(SUM('PP12'!K75),2)","v":0},0]
["PP13",{"$f":"ROUND(SUM('PP13'!B75),2)","v":0},{"$f":"ROUND(SUM('PP13'!C75),2)","v":0},{"$f":"ROUND(SUM('PP13'!D75),2)","v":0},{"$f":"ROUND(SUM('PP13'!E75),2)","v":0},{"$f":"ROUND(SUM('PP13'!F75),2)","v":0},{"$f":"ROUND(SUM('PP13'!G75),2)","v":0},{"$f":"ROUND(SUM('PP13'!H75),2)","v":0},{"$f":"ROUND(SUM('PP13'!I75),2)","v":0},{"$f":"ROUND(SUM('PP13'!K75),2)","v":0},0]
["PP14",{"$f":"ROUND(SUM('PP14'!B75),2)","v":0},{"$f":"ROUND(SUM('PP14'!C75),2)","v":0},{"$f":"ROUND(SUM('PP14'!D75),2)","v":0},{"$f":"ROUND(SUM('PP14'!E75),2)","v":0},{"$f":"ROUND(SUM('PP14'!F75),2)","v":0},{"$f":"ROUND(SUM('PP14'!G75),2)","v":0},{"$f":"ROUND(SUM('PP14'!H75),2)","v":0},{"$f":"ROUND(SUM('PP14'!I75),2)","v":0},{"$f":"ROUND(SUM('PP14'!K75),2)","v":0},0]
["PP15",{"$f":"ROUND(SUM('PP15'!B75),2)","v":0},{"$f":"ROUND(SUM('PP15'!C75),2)","v":0},{"$f":"ROUND(SUM('PP15'!D75),2)","v":0},{"$f":"ROUND(SUM('PP15'!E75),2)","v":0},{"$f":"ROUND(SUM('PP15'!F75),2)","v":0},{"$f":"ROUND(SUM('PP15'!G75),2)","v":0},{"$f":"ROUND(SUM('PP15'!H75),2)","v":0},{"$f":"ROUND(SUM('PP15'!I75),2)","v":0},{"$f":"ROUND(SUM('PP15'!K75),2)","v":0},0]
["PP16",{"$f":"ROUND(SUM('PP16'!B75),2)","v":0},{"$f":"ROUND(SUM('PP16'!C75),2)","v":0},{"$f":"ROUND(SUM('PP16'!D75),2)","v":0},{"$f":"ROUND(SUM('PP16'!E75),2)","v":0},{"$f":"ROUND(SUM('PP16'!F75),2)","v":0},{"$f":"ROUND(SUM('PP16'!G75),2)","v":0},{"$f":"ROUND(SUM('PP16'!H75),2)","v":0},{"$f":"ROUND(SUM('PP16'!I75),2)","v":0},{"$f":"ROUND(SUM('PP16'!K75),2)","v":0},0]
["PP17",{"$f":"ROUND(SUM('PP17'!B75),2)","v":0},{"$f":"ROUND(SUM('PP17'!C75),2)","v":0},{"$f":"ROUND(SUM('PP17'!D75),2)","v":0},{"$f":"ROUND(SUM('PP17'!E75),2)","v":0},{"$f":"ROUND(SUM('PP17'!F75),2)","v":0},{"$f":"ROUND(SUM('PP17'!G75),2)","v":0},{"$f":"ROUND(SUM('PP17'!H75),2)","v":0},{"$f":"ROUND(SUM('PP17'!I75),2)","v":0},{"$f":"ROUND(SUM('PP17'!K75),2)","v":0},0]
["PP18",{"$f":"ROUND(SUM('PP18'!B75),2)","v":0},{"$f":"ROUND(SUM('PP18'!C75),2)","v":0},{"$f":"ROUND(SUM('PP18'!D75),2)","v":0},{"$f":"ROUND(SUM('PP18'!E75),2)","v":0},{"$f":"ROUND(SUM('PP18'!F75),2)","v":0},{"$f":"ROUND(SUM('PP18'!G75),2)","v":0},{"$f":"ROUND(SUM('PP18'!H75),2)","v":0},{"$f":"ROUND(SUM('PP18'!I75),2)","v":0},{"$f":"ROUND(SUM('PP18'!K75),2)","v":0},0]
["PP19",{"$f":"ROUND(SUM('PP19'!B75),2)","v":0},{"$f":"ROUND(SUM('PP19'!C75),2)","v":0},{"$f":"ROUND(SUM('PP19'!D75),2)","v":0},{"$f":"ROUND(SUM('PP19'!E75),2)","v":0},{"$f":"ROUND(SUM('PP19'!F75),2)","v":0},{"$f":"ROUND(SUM('PP19'!G75),2)","v":0},{"$f":"ROUND(SUM('PP19'!H75),2)","v":0},{"$f":"ROUND(SUM('PP19'!I75),2)","v":0},{"$f":"ROUND(SUM('PP19'!K75),2)","v":0},0]
["PP20",{"$f":"ROUND(SUM('PP20'!B75),2)","v":0},{"$f":"ROUND(SUM('PP20'!C75),2)","v":0},{"$f":"ROUND(SUM('PP20'!D75),2)","v":0},{"$f":"ROUND(SUM('PP20'!E75),2)","v":0},{"$f":"ROUND(SUM('PP20'!F75),2)","v":0},{"$f":"ROUND(SUM('PP20'!G75),2)","v":0},{"$f":"ROUND(SUM('PP20'!H75),2)","v":0},{"$f":"ROUND(SUM('PP20'!I75),2)","v":0},{"$f":"ROUND(SUM('PP20'!K75),2)","v":0},0]
["Totale/Skupaj",{"$f":"ROUND(SUM(B4:B23),2)","v":0},{"$f":"ROUND(SUM(C4:C23),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(K4:K23),2)","v":0}]

{"sheet":"WP3.1","index":6,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
["WP3.1/DS3.1"]
["Partner","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
["LP",{"$f":"ROUND(SUM('LP-VP'!B100),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!C100),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!D100),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!E100),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!F100),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!G100),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!H100),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!I100),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!K100),2)","v":0},{"$f":"ROUND(SUM(B4:I4)-J4,2)","v":0}]
["PP2",{"$f":"ROUND(SUM('PP2'!B100),2)","v":0},{"$f":"ROUND(SUM('PP2'!C100),2)","v":0},{"$f":"ROUND(SUM('PP2'!D100),2)","v":0},{"$f":"ROUND(SUM('PP2'!E100),2)","v":0},{"$f":"ROUND(SUM('PP2'!F100),2)","v":0},{"$f":"ROUND(SUM('PP2'!G100),2)","v":0},{"$f":"ROUND(SUM('PP2'!H100),2)","v":0},{"$f":"ROUND(SUM('PP2'!I100),2)","v":0},{"$f":"ROUND(SUM('PP2'!K100),2)","v":0},0]
["PP3",{"$f":"ROUND(SUM('PP3'!B100),2)","v":0},{"$f":"ROUND(SUM('PP3'!C100),2)","v":0},{"$f":"ROUND(SUM('PP3'!D100),2)","v":0},{"$f":"ROUND(SUM('PP3'!E100),2)","v":0},{"$f":"ROUND(SUM('PP3'!F100),2)","v":0},{"$f":"ROUND(SUM('PP3'!G100),2)","v":0},{"$f":"ROUND(SUM('PP3'!H100),2)","v":0},{"$f":"ROUND(SUM('PP3'!I100),2)","v":0},{"$f":"ROUND(SUM('PP3'!K100),2)","v":0},0]
["PP4",{"$f":"ROUND(SUM('PP4'!B100),2)","v":0},{"$f":"ROUND(SUM('PP4'!C100),2)","v":0},{"$f":"ROUND(SUM('PP4'!D100),2)","v":0},{"$f":"ROUND(SUM('PP4'!E100),2)","v":0},{"$f":"ROUND(SUM('PP4'!F100),2)","v":0},{"$f":"ROUND(SUM('PP4'!G100),2)","v":0},{"$f":"ROUND(SUM('PP4'!H100),2)","v":0},{"$f":"ROUND(SUM('PP4'!I100),2)","v":0},{"$f":"ROUND(SUM('PP4'!K100),2)","v":0},0]
["PP5",{"$f":"ROUND(SUM('PP5'!B100),2)","v":0},{"$f":"ROUND(SUM('PP5'!C100),2)","v":0},{"$f":"ROUND(SUM('PP5'!D100),2)","v":0},{"$f":"ROUND(SUM('PP5'!E100),2)","v":0},{"$f":"ROUND(SUM('PP5'!F100),2)","v":0},{"$f":"ROUND(SUM('PP5'!G100),2)","v":0},{"$f":"ROUND(SUM('PP5'!H100),2)","v":0},{"$f":"ROUND(SUM('PP5'!I100),2)","v":0},{"$f":"ROUND(SUM('PP5'!K100),2)","v":0},0]
["PP6",{"$f":"ROUND(SUM('PP6'!B100),2)","v":0},{"$f":"ROUND(SUM('PP6'!C100),2)","v":0},{"$f":"ROUND(SUM('PP6'!D100),2)","v":0},{"$f":"ROUND(SUM('PP6'!E100),2)","v":0},{"$f":"ROUND(SUM('PP6'!F100),2)","v":0},{"$f":"ROUND(SUM('PP6'!G100),2)","v":0},{"$f":"ROUND(SUM('PP6'!H100),2)","v":0},{"$f":"ROUND(SUM('PP6'!I100),2)","v":0},{"$f":"ROUND(SUM('PP6'!K100),2)","v":0},0]
["PP7",{"$f":"ROUND(SUM('PP7'!B100),2)","v":0},{"$f":"ROUND(SUM('PP7'!C100),2)","v":0},{"$f":"ROUND(SUM('PP7'!D100),2)","v":0},{"$f":"ROUND(SUM('PP7'!E100),2)","v":0},{"$f":"ROUND(SUM('PP7'!F100),2)","v":0},{"$f":"ROUND(SUM('PP7'!G100),2)","v":0},{"$f":"ROUND(SUM('PP7'!H100),2)","v":0},{"$f":"ROUND(SUM('PP7'!I100),2)","v":0},{"$f":"ROUND(SUM('PP7'!K100),2)","v":0},0]
["PP8",{"$f":"ROUND(SUM('PP8'!B100),2)","v":0},{"$f":"ROUND(SUM('PP8'!C100),2)","v":0},{"$f":"ROUND(SUM('PP8'!D100),2)","v":0},{"$f":"ROUND(SUM('PP8'!E100),2)","v":0},{"$f":"ROUND(SUM('PP8'!F100),2)","v":0},{"$f":"ROUND(SUM('PP8'!G100),2)","v":0},{"$f":"ROUND(SUM('PP8'!H100),2)","v":0},{"$f":"ROUND(SUM('PP8'!I100),2)","v":0},{"$f":"ROUND(SUM('PP8'!K100),2)","v":0},0]
["PP9",{"$f":"ROUND(SUM('PP9'!B100),2)","v":0},{"$f":"ROUND(SUM('PP9'!C100),2)","v":0},{"$f":"ROUND(SUM('PP9'!D100),2)","v":0},{"$f":"ROUND(SUM('PP9'!E100),2)","v":0},{"$f":"ROUND(SUM('PP9'!F100),2)","v":0},{"$f":"ROUND(SUM('PP9'!G100),2)","v":0},{"$f":"ROUND(SUM('PP9'!H100),2)","v":0},{"$f":"ROUND(SUM('PP9'!I100),2)","v":0},{"$f":"ROUND(SUM('PP9'!K100),2)","v":0},0]
["PP10",{"$f":"ROUND(SUM('PP10'!B100),2)","v":0},{"$f":"ROUND(SUM('PP10'!C100),2)","v":0},{"$f":"ROUND(SUM('PP10'!D100),2)","v":0},{"$f":"ROUND(SUM('PP10'!E100),2)","v":0},{"$f":"ROUND(SUM('PP10'!F100),2)","v":0},{"$f":"ROUND(SUM('PP10'!G100),2)","v":0},{"$f":"ROUND(SUM('PP10'!H100),2)","v":0},{"$f":"ROUND(SUM('PP10'!I100),2)","v":0},{"$f":"ROUND(SUM('PP10'!K100),2)","v":0},0]
["PP11",{"$f":"ROUND(SUM('PP11'!B100),2)","v":0},{"$f":"ROUND(SUM('PP11'!C100),2)","v":0},{"$f":"ROUND(SUM('PP11'!D100),2)","v":0},{"$f":"ROUND(SUM('PP11'!E100),2)","v":0},{"$f":"ROUND(SUM('PP11'!F100),2)","v":0},{"$f":"ROUND(SUM('PP11'!G100),2)","v":0},{"$f":"ROUND(SUM('PP11'!H100),2)","v":0},{"$f":"ROUND(SUM('PP11'!I100),2)","v":0},{"$f":"ROUND(SUM('PP11'!K100),2)","v":0},0]
["PP12",{"$f":"ROUND(SUM('PP12'!B100),2)","v":0},{"$f":"ROUND(SUM('PP12'!C100),2)","v":0},{"$f":"ROUND(SUM('PP12'!D100),2)","v":0},{"$f":"ROUND(SUM('PP12'!E100),2)","v":0},{"$f":"ROUND(SUM('PP12'!F100),2)","v":0},{"$f":"ROUND(SUM('PP12'!G100),2)","v":0},{"$f":"ROUND(SUM('PP12'!H100),2)","v":0},{"$f":"ROUND(SUM('PP12'!I100),2)","v":0},{"$f":"ROUND(SUM('PP12'!K100),2)","v":0},0]
["PP13",{"$f":"ROUND(SUM('PP13'!B100),2)","v":0},{"$f":"ROUND(SUM('PP13'!C100),2)","v":0},{"$f":"ROUND(SUM('PP13'!D100),2)","v":0},{"$f":"ROUND(SUM('PP13'!E100),2)","v":0},{"$f":"ROUND(SUM('PP13'!F100),2)","v":0},{"$f":"ROUND(SUM('PP13'!G100),2)","v":0},{"$f":"ROUND(SUM('PP13'!H100),2)","v":0},{"$f":"ROUND(SUM('PP13'!I100),2)","v":0},{"$f":"ROUND(SUM('PP13'!K100),2)","v":0},0]
["PP14",{"$f":"ROUND(SUM('PP14'!B100),2)","v":0},{"$f":"ROUND(SUM('PP14'!C100),2)","v":0},{"$f":"ROUND(SUM('PP14'!D100),2)","v":0},{"$f":"ROUND(SUM('PP14'!E100),2)","v":0},{"$f":"ROUND(SUM('PP14'!F100),2)","v":0},{"$f":"ROUND(SUM('PP14'!G100),2)","v":0},{"$f":"ROUND(SUM('PP14'!H100),2)","v":0},{"$f":"ROUND(SUM('PP14'!I100),2)","v":0},{"$f":"ROUND(SUM('PP14'!K100),2)","v":0},0]
["PP15",{"$f":"ROUND(SUM('PP15'!B100),2)","v":0},{"$f":"ROUND(SUM('PP15'!C100),2)","v":0},{"$f":"ROUND(SUM('PP15'!D100),2)","v":0},{"$f":"ROUND(SUM('PP15'!E100),2)","v":0},{"$f":"ROUND(SUM('PP15'!F100),2)","v":0},{"$f":"ROUND(SUM('PP15'!G100),2)","v":0},{"$f":"ROUND(SUM('PP15'!H100),2)","v":0},{"$f":"ROUND(SUM('PP15'!I100),2)","v":0},{"$f":"ROUND(SUM('PP15'!K100),2)","v":0},0]
["PP16",{"$f":"ROUND(SUM('PP16'!B100),2)","v":0},{"$f":"ROUND(SUM('PP16'!C100),2)","v":0},{"$f":"ROUND(SUM('PP16'!D100),2)","v":0},{"$f":"ROUND(SUM('PP16'!E100),2)","v":0},{"$f":"ROUND(SUM('PP16'!F100),2)","v":0},{"$f":"ROUND(SUM('PP16'!G100),2)","v":0},{"$f":"ROUND(SUM('PP16'!H100),2)","v":0},{"$f":"ROUND(SUM('PP16'!I100),2)","v":0},{"$f":"ROUND(SUM('PP16'!K100),2)","v":0},0]
["PP17",{"$f":"ROUND(SUM('PP17'!B100),2)","v":0},{"$f":"ROUND(SUM('PP17'!C100),2)","v":0},{"$f":"ROUND(SUM('PP17'!D100),2)","v":0},{"$f":"ROUND(SUM('PP17'!E100),2)","v":0},{"$f":"ROUND(SUM('PP17'!F100),2)","v":0},{"$f":"ROUND(SUM('PP17'!G100),2)","v":0},{"$f":"ROUND(SUM('PP17'!H100),2)","v":0},{"$f":"ROUND(SUM('PP17'!I100),2)","v":0},{"$f":"ROUND(SUM('PP17'!K100),2)","v":0},0]
["PP18",{"$f":"ROUND(SUM('PP18'!B100),2)","v":0},{"$f":"ROUND(SUM('PP18'!C100),2)","v":0},{"$f":"ROUND(SUM('PP18'!D100),2)","v":0},{"$f":"ROUND(SUM('PP18'!E100),2)","v":0},{"$f":"ROUND(SUM('PP18'!F100),2)","v":0},{"$f":"ROUND(SUM('PP18'!G100),2)","v":0},{"$f":"ROUND(SUM('PP18'!H100),2)","v":0},{"$f":"ROUND(SUM('PP18'!I100),2)","v":0},{"$f":"ROUND(SUM('PP18'!K100),2)","v":0},0]
["PP19",{"$f":"ROUND(SUM('PP19'!B100),2)","v":0},{"$f":"ROUND(SUM('PP19'!C100),2)","v":0},{"$f":"ROUND(SUM('PP19'!D100),2)","v":0},{"$f":"ROUND(SUM('PP19'!E100),2)","v":0},{"$f":"ROUND(SUM('PP19'!F100),2)","v":0},{"$f":"ROUND(SUM('PP19'!G100),2)","v":0},{"$f":"ROUND(SUM('PP19'!H100),2)","v":0},{"$f":"ROUND(SUM('PP19'!I100),2)","v":0},{"$f":"ROUND(SUM('PP19'!K100),2)","v":0},0]
["PP20",{"$f":"ROUND(SUM('PP20'!B100),2)","v":0},{"$f":"ROUND(SUM('PP20'!C100),2)","v":0},{"$f":"ROUND(SUM('PP20'!D100),2)","v":0},{"$f":"ROUND(SUM('PP20'!E100),2)","v":0},{"$f":"ROUND(SUM('PP20'!F100),2)","v":0},{"$f":"ROUND(SUM('PP20'!G100),2)","v":0},{"$f":"ROUND(SUM('PP20'!H100),2)","v":0},{"$f":"ROUND(SUM('PP20'!I100),2)","v":0},{"$f":"ROUND(SUM('PP20'!K100),2)","v":0},0]
["Totale/Skupaj",{"$f":"ROUND(SUM(B4:B23),2)","v":0},{"$f":"ROUND(SUM(C4:C23),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(K4:K23),2)","v":0}]

{"sheet":"WP3.2","index":7,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
["WP3.27DS3.2"]
["Partner","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
["LP",{"$f":"ROUND(SUM('LP-VP'!B125),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!C125),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!D125),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!E125),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!F125),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!G125),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!H125),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!I125),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!K125),2)","v":0},{"$f":"ROUND(SUM(B4:I4)-J4,2)","v":0}]
["PP2",{"$f":"ROUND(SUM('PP2'!B125),2)","v":0},{"$f":"ROUND(SUM('PP2'!C125),2)","v":0},{"$f":"ROUND(SUM('PP2'!D125),2)","v":0},{"$f":"ROUND(SUM('PP2'!E125),2)","v":0},{"$f":"ROUND(SUM('PP2'!F125),2)","v":0},{"$f":"ROUND(SUM('PP2'!G125),2)","v":0},{"$f":"ROUND(SUM('PP2'!H125),2)","v":0},{"$f":"ROUND(SUM('PP2'!I125),2)","v":0},{"$f":"ROUND(SUM('PP2'!K125),2)","v":0},0]
["PP3",{"$f":"ROUND(SUM('PP3'!B125),2)","v":0},{"$f":"ROUND(SUM('PP3'!C125),2)","v":0},{"$f":"ROUND(SUM('PP3'!D125),2)","v":0},{"$f":"ROUND(SUM('PP3'!E125),2)","v":0},{"$f":"ROUND(SUM('PP3'!F125),2)","v":0},{"$f":"ROUND(SUM('PP3'!G125),2)","v":0},{"$f":"ROUND(SUM('PP3'!H125),2)","v":0},{"$f":"ROUND(SUM('PP3'!I125),2)","v":0},{"$f":"ROUND(SUM('PP3'!K125),2)","v":0},0]
["PP4",{"$f":"ROUND(SUM('PP4'!B125),2)","v":0},{"$f":"ROUND(SUM('PP4'!C125),2)","v":0},{"$f":"ROUND(SUM('PP4'!D125),2)","v":0},{"$f":"ROUND(SUM('PP4'!E125),2)","v":0},{"$f":"ROUND(SUM('PP4'!F125),2)","v":0},{"$f":"ROUND(SUM('PP4'!G125),2)","v":0},{"$f":"ROUND(SUM('PP4'!H125),2)","v":0},{"$f":"ROUND(SUM('PP4'!I125),2)","v":0},{"$f":"ROUND(SUM('PP4'!K125),2)","v":0},0]
["PP5",{"$f":"ROUND(SUM('PP5'!B125),2)","v":0},{"$f":"ROUND(SUM('PP5'!C125),2)","v":0},{"$f":"ROUND(SUM('PP5'!D125),2)","v":0},{"$f":"ROUND(SUM('PP5'!E125),2)","v":0},{"$f":"ROUND(SUM('PP5'!F125),2)","v":0},{"$f":"ROUND(SUM('PP5'!G125),2)","v":0},{"$f":"ROUND(SUM('PP5'!H125),2)","v":0},{"$f":"ROUND(SUM('PP5'!I125),2)","v":0},{"$f":"ROUND(SUM('PP5'!K125),2)","v":0},0]
["PP6",{"$f":"ROUND(SUM('PP6'!B125),2)","v":0},{"$f":"ROUND(SUM('PP6'!C125),2)","v":0},{"$f":"ROUND(SUM('PP6'!D125),2)","v":0},{"$f":"ROUND(SUM('PP6'!E125),2)","v":0},{"$f":"ROUND(SUM('PP6'!F125),2)","v":0},{"$f":"ROUND(SUM('PP6'!G125),2)","v":0},{"$f":"ROUND(SUM('PP6'!H125),2)","v":0},{"$f":"ROUND(SUM('PP6'!I125),2)","v":0},{"$f":"ROUND(SUM('PP6'!K125),2)","v":0},0]
["PP7",{"$f":"ROUND(SUM('PP7'!B125),2)","v":0},{"$f":"ROUND(SUM('PP7'!C125),2)","v":0},{"$f":"ROUND(SUM('PP7'!D125),2)","v":0},{"$f":"ROUND(SUM('PP7'!E125),2)","v":0},{"$f":"ROUND(SUM('PP7'!F125),2)","v":0},{"$f":"ROUND(SUM('PP7'!G125),2)","v":0},{"$f":"ROUND(SUM('PP7'!H125),2)","v":0},{"$f":"ROUND(SUM('PP7'!I125),2)","v":0},{"$f":"ROUND(SUM('PP7'!K125),2)","v":0},0]
["PP8",{"$f":"ROUND(SUM('PP8'!B125),2)","v":0},{"$f":"ROUND(SUM('PP8'!C125),2)","v":0},{"$f":"ROUND(SUM('PP8'!D125),2)","v":0},{"$f":"ROUND(SUM('PP8'!E125),2)","v":0},{"$f":"ROUND(SUM('PP8'!F125),2)","v":0},{"$f":"ROUND(SUM('PP8'!G125),2)","v":0},{"$f":"ROUND(SUM('PP8'!H125),2)","v":0},{"$f":"ROUND(SUM('PP8'!I125),2)","v":0},{"$f":"ROUND(SUM('PP8'!K125),2)","v":0},0]
["PP9",{"$f":"ROUND(SUM('PP9'!B125),2)","v":0},{"$f":"ROUND(SUM('PP9'!C125),2)","v":0},{"$f":"ROUND(SUM('PP9'!D125),2)","v":0},{"$f":"ROUND(SUM('PP9'!E125),2)","v":0},{"$f":"ROUND(SUM('PP9'!F125),2)","v":0},{"$f":"ROUND(SUM('PP9'!G125),2)","v":0},{"$f":"ROUND(SUM('PP9'!H125),2)","v":0},{"$f":"ROUND(SUM('PP9'!I125),2)","v":0},{"$f":"ROUND(SUM('PP9'!K125),2)","v":0},0]
["PP10",{"$f":"ROUND(SUM('PP10'!B125),2)","v":0},{"$f":"ROUND(SUM('PP10'!C125),2)","v":0},{"$f":"ROUND(SUM('PP10'!D125),2)","v":0},{"$f":"ROUND(SUM('PP10'!E125),2)","v":0},{"$f":"ROUND(SUM('PP10'!F125),2)","v":0},{"$f":"ROUND(SUM('PP10'!G125),2)","v":0},{"$f":"ROUND(SUM('PP10'!H125),2)","v":0},{"$f":"ROUND(SUM('PP10'!I125),2)","v":0},{"$f":"ROUND(SUM('PP10'!K125),2)","v":0},0]
["PP11",{"$f":"ROUND(SUM('PP11'!B125),2)","v":0},{"$f":"ROUND(SUM('PP11'!C125),2)","v":0},{"$f":"ROUND(SUM('PP11'!D125),2)","v":0},{"$f":"ROUND(SUM('PP11'!E125),2)","v":0},{"$f":"ROUND(SUM('PP11'!F125),2)","v":0},{"$f":"ROUND(SUM('PP11'!G125),2)","v":0},{"$f":"ROUND(SUM('PP11'!H125),2)","v":0},{"$f":"ROUND(SUM('PP11'!I125),2)","v":0},{"$f":"ROUND(SUM('PP11'!K125),2)","v":0},0]
["PP12",{"$f":"ROUND(SUM('PP12'!B125),2)","v":0},{"$f":"ROUND(SUM('PP12'!C125),2)","v":0},{"$f":"ROUND(SUM('PP12'!D125),2)","v":0},{"$f":"ROUND(SUM('PP12'!E125),2)","v":0},{"$f":"ROUND(SUM('PP12'!F125),2)","v":0},{"$f":"ROUND(SUM('PP12'!G125),2)","v":0},{"$f":"ROUND(SUM('PP12'!H125),2)","v":0},{"$f":"ROUND(SUM('PP12'!I125),2)","v":0},{"$f":"ROUND(SUM('PP12'!K125),2)","v":0},0]
["PP13",{"$f":"ROUND(SUM('PP13'!B125),2)","v":0},{"$f":"ROUND(SUM('PP13'!C125),2)","v":0},{"$f":"ROUND(SUM('PP13'!D125),2)","v":0},{"$f":"ROUND(SUM('PP13'!E125),2)","v":0},{"$f":"ROUND(SUM('PP13'!F125),2)","v":0},{"$f":"ROUND(SUM('PP13'!G125),2)","v":0},{"$f":"ROUND(SUM('PP13'!H125),2)","v":0},{"$f":"ROUND(SUM('PP13'!I125),2)","v":0},{"$f":"ROUND(SUM('PP13'!K125),2)","v":0},0]
["PP14",{"$f":"ROUND(SUM('PP14'!B125),2)","v":0},{"$f":"ROUND(SUM('PP14'!C125),2)","v":0},{"$f":"ROUND(SUM('PP14'!D125),2)","v":0},{"$f":"ROUND(SUM('PP14'!E125),2)","v":0},{"$f":"ROUND(SUM('PP14'!F125),2)","v":0},{"$f":"ROUND(SUM('PP14'!G125),2)","v":0},{"$f":"ROUND(SUM('PP14'!H125),2)","v":0},{"$f":"ROUND(SUM('PP14'!I125),2)","v":0},{"$f":"ROUND(SUM('PP14'!K125),2)","v":0},0]
["PP15",{"$f":"ROUND(SUM('PP15'!B125),2)","v":0},{"$f":"ROUND(SUM('PP15'!C125),2)","v":0},{"$f":"ROUND(SUM('PP15'!D125),2)","v":0},{"$f":"ROUND(SUM('PP15'!E125),2)","v":0},{"$f":"ROUND(SUM('PP15'!F125),2)","v":0},{"$f":"ROUND(SUM('PP15'!G125),2)","v":0},{"$f":"ROUND(SUM('PP15'!H125),2)","v":0},{"$f":"ROUND(SUM('PP15'!I125),2)","v":0},{"$f":"ROUND(SUM('PP15'!K125),2)","v":0},0]
["PP16",{"$f":"ROUND(SUM('PP16'!B125),2)","v":0},{"$f":"ROUND(SUM('PP16'!C125),2)","v":0},{"$f":"ROUND(SUM('PP16'!D125),2)","v":0},{"$f":"ROUND(SUM('PP16'!E125),2)","v":0},{"$f":"ROUND(SUM('PP16'!F125),2)","v":0},{"$f":"ROUND(SUM('PP16'!G125),2)","v":0},{"$f":"ROUND(SUM('PP16'!H125),2)","v":0},{"$f":"ROUND(SUM('PP16'!I125),2)","v":0},{"$f":"ROUND(SUM('PP16'!K125),2)","v":0},0]
["PP17",{"$f":"ROUND(SUM('PP17'!B125),2)","v":0},{"$f":"ROUND(SUM('PP17'!C125),2)","v":0},{"$f":"ROUND(SUM('PP17'!D125),2)","v":0},{"$f":"ROUND(SUM('PP17'!E125),2)","v":0},{"$f":"ROUND(SUM('PP17'!F125),2)","v":0},{"$f":"ROUND(SUM('PP17'!G125),2)","v":0},{"$f":"ROUND(SUM('PP17'!H125),2)","v":0},{"$f":"ROUND(SUM('PP17'!I125),2)","v":0},{"$f":"ROUND(SUM('PP17'!K125),2)","v":0},0]
["PP18",{"$f":"ROUND(SUM('PP18'!B125),2)","v":0},{"$f":"ROUND(SUM('PP18'!C125),2)","v":0},{"$f":"ROUND(SUM('PP18'!D125),2)","v":0},{"$f":"ROUND(SUM('PP18'!E125),2)","v":0},{"$f":"ROUND(SUM('PP18'!F125),2)","v":0},{"$f":"ROUND(SUM('PP18'!G125),2)","v":0},{"$f":"ROUND(SUM('PP18'!H125),2)","v":0},{"$f":"ROUND(SUM('PP18'!I125),2)","v":0},{"$f":"ROUND(SUM('PP18'!K125),2)","v":0},0]
["PP19",{"$f":"ROUND(SUM('PP19'!B125),2)","v":0},{"$f":"ROUND(SUM('PP19'!C125),2)","v":0},{"$f":"ROUND(SUM('PP19'!D125),2)","v":0},{"$f":"ROUND(SUM('PP19'!E125),2)","v":0},{"$f":"ROUND(SUM('PP19'!F125),2)","v":0},{"$f":"ROUND(SUM('PP19'!G125),2)","v":0},{"$f":"ROUND(SUM('PP19'!H125),2)","v":0},{"$f":"ROUND(SUM('PP19'!I125),2)","v":0},{"$f":"ROUND(SUM('PP19'!K125),2)","v":0},0]
["PP20",{"$f":"ROUND(SUM('PP20'!B125),2)","v":0},{"$f":"ROUND(SUM('PP20'!C125),2)","v":0},{"$f":"ROUND(SUM('PP20'!D125),2)","v":0},{"$f":"ROUND(SUM('PP20'!E125),2)","v":0},{"$f":"ROUND(SUM('PP20'!F125),2)","v":0},{"$f":"ROUND(SUM('PP20'!G125),2)","v":0},{"$f":"ROUND(SUM('PP20'!H125),2)","v":0},{"$f":"ROUND(SUM('PP20'!I125),2)","v":0},{"$f":"ROUND(SUM('PP20'!K125),2)","v":0},0]
["Totale/Skupaj",{"$f":"ROUND(SUM(B4:B23),2)","v":0},{"$f":"ROUND(SUM(C4:C23),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(K4:K23),2)","v":0}]

{"sheet":"WP3.3","index":8,"n_rows":24,"n_cols":11,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
["WP3.3/DS3.3"]
["Partner","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
["LP",{"$f":"ROUND(SUM('LP-VP'!B150),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!C150),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!D150),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!E150),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!F150),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!G150),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!H150),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!I150),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!K150),2)","v":0},{"$f":"ROUND(SUM(B4:I4)-J4,2)","v":0}]
["PP2",{"$f":"ROUND(SUM('PP2'!B150),2)","v":0},{"$f":"ROUND(SUM('PP2'!C150),2)","v":0},{"$f":"ROUND(SUM('PP2'!D150),2)","v":0},{"$f":"ROUND(SUM('PP2'!E150),2)","v":0},{"$f":"ROUND(SUM('PP2'!F150),2)","v":0},{"$f":"ROUND(SUM('PP2'!G150),2)","v":0},{"$f":"ROUND(SUM('PP2'!H150),2)","v":0},{"$f":"ROUND(SUM('PP2'!I150),2)","v":0},{"$f":"ROUND(SUM('PP2'!K150),2)","v":0},0]
["PP3",{"$f":"ROUND(SUM('PP3'!B150),2)","v":0},{"$f":"ROUND(SUM('PP3'!C150),2)","v":0},{"$f":"ROUND(SUM('PP3'!D150),2)","v":0},{"$f":"ROUND(SUM('PP3'!E150),2)","v":0},{"$f":"ROUND(SUM('PP3'!F150),2)","v":0},{"$f":"ROUND(SUM('PP3'!G150),2)","v":0},{"$f":"ROUND(SUM('PP3'!H150),2)","v":0},{"$f":"ROUND(SUM('PP3'!I150),2)","v":0},{"$f":"ROUND(SUM('PP3'!K150),2)","v":0},0]
["PP4",{"$f":"ROUND(SUM('PP4'!B150),2)","v":0},{"$f":"ROUND(SUM('PP4'!C150),2)","v":0},{"$f":"ROUND(SUM('PP4'!D150),2)","v":0},{"$f":"ROUND(SUM('PP4'!E150),2)","v":0},{"$f":"ROUND(SUM('PP4'!F150),2)","v":0},{"$f":"ROUND(SUM('PP4'!G150),2)","v":0},{"$f":"ROUND(SUM('PP4'!H150),2)","v":0},{"$f":"ROUND(SUM('PP4'!I150),2)","v":0},{"$f":"ROUND(SUM('PP4'!K150),2)","v":0},0]
["PP5",{"$f":"ROUND(SUM('PP5'!B150),2)","v":0},{"$f":"ROUND(SUM('PP5'!C150),2)","v":0},{"$f":"ROUND(SUM('PP5'!D150),2)","v":0},{"$f":"ROUND(SUM('PP5'!E150),2)","v":0},{"$f":"ROUND(SUM('PP5'!F150),2)","v":0},{"$f":"ROUND(SUM('PP5'!G150),2)","v":0},{"$f":"ROUND(SUM('PP5'!H150),2)","v":0},{"$f":"ROUND(SUM('PP5'!I150),2)","v":0},{"$f":"ROUND(SUM('PP5'!K150),2)","v":0},0]
["PP6",{"$f":"ROUND(SUM('PP6'!B150),2)","v":0},{"$f":"ROUND(SUM('PP6'!C150),2)","v":0},{"$f":"ROUND(SUM('PP6'!D150),2)","v":0},{"$f":"ROUND(SUM('PP6'!E150),2)","v":0},{"$f":"ROUND(SUM('PP6'!F150),2)","v":0},{"$f":"ROUND(SUM('PP6'!G150),2)","v":0},{"$f":"ROUND(SUM('PP6'!H150),2)","v":0},{"$f":"ROUND(SUM('PP6'!I150),2)","v":0},{"$f":"ROUND(SUM('PP6'!K150),2)","v":0},0]
["PP7",{"$f":"ROUND(SUM('PP7'!B150),2)","v":0},{"$f":"ROUND(SUM('PP7'!C150),2)","v":0},{"$f":"ROUND(SUM('PP7'!D150),2)","v":0},{"$f":"ROUND(SUM('PP7'!E150),2)","v":0},{"$f":"ROUND(SUM('PP7'!F150),2)","v":0},{"$f":"ROUND(SUM('PP7'!G150),2)","v":0},{"$f":"ROUND(SUM('PP7'!H150),2)","v":0},{"$f":"ROUND(SUM('PP7'!I150),2)","v":0},{"$f":"ROUND(SUM('PP7'!K150),2)","v":0},0]
["PP8",{"$f":"ROUND(SUM('PP8'!B150),2)","v":0},{"$f":"ROUND(SUM('PP8'!C150),2)","v":0},{"$f":"ROUND(SUM('PP8'!D150),2)","v":0},{"$f":"ROUND(SUM('PP8'!E150),2)","v":0},{"$f":"ROUND(SUM('PP8'!F150),2)","v":0},{"$f":"ROUND(SUM('PP8'!G150),2)","v":0},{"$f":"ROUND(SUM('PP8'!H150),2)","v":0},{"$f":"ROUND(SUM('PP8'!I150),2)","v":0},{"$f":"ROUND(SUM('PP8'!K150),2)","v":0},0]
["PP9",{"$f":"ROUND(SUM('PP9'!B150),2)","v":0},{"$f":"ROUND(SUM('PP9'!C150),2)","v":0},{"$f":"ROUND(SUM('PP9'!D150),2)","v":0},{"$f":"ROUND(SUM('PP9'!E150),2)","v":0},{"$f":"ROUND(SUM('PP9'!F150),2)","v":0},{"$f":"ROUND(SUM('PP9'!G150),2)","v":0},{"$f":"ROUND(SUM('PP9'!H150),2)","v":0},{"$f":"ROUND(SUM('PP9'!I150),2)","v":0},{"$f":"ROUND(SUM('PP9'!K150),2)","v":0},0]
["PP10",{"$f":"ROUND(SUM('PP10'!B150),2)","v":0},{"$f":"ROUND(SUM('PP10'!C150),2)","v":0},{"$f":"ROUND(SUM('PP10'!D150),2)","v":0},{"$f":"ROUND(SUM('PP10'!E150),2)","v":0},{"$f":"ROUND(SUM('PP10'!F150),2)","v":0},{"$f":"ROUND(SUM('PP10'!G150),2)","v":0},{"$f":"ROUND(SUM('PP10'!H150),2)","v":0},{"$f":"ROUND(SUM('PP10'!I150),2)","v":0},{"$f":"ROUND(SUM('PP10'!K150),2)","v":0},0]
["PP11",{"$f":"ROUND(SUM('PP11'!B150),2)","v":0},{"$f":"ROUND(SUM('PP11'!C150),2)","v":0},{"$f":"ROUND(SUM('PP11'!D150),2)","v":0},{"$f":"ROUND(SUM('PP11'!E150),2)","v":0},{"$f":"ROUND(SUM('PP11'!F150),2)","v":0},{"$f":"ROUND(SUM('PP11'!G150),2)","v":0},{"$f":"ROUND(SUM('PP11'!H150),2)","v":0},{"$f":"ROUND(SUM('PP11'!I150),2)","v":0},{"$f":"ROUND(SUM('PP11'!K150),2)","v":0},0]
["PP12",{"$f":"ROUND(SUM('PP12'!B150),2)","v":0},{"$f":"ROUND(SUM('PP12'!C150),2)","v":0},{"$f":"ROUND(SUM('PP12'!D150),2)","v":0},{"$f":"ROUND(SUM('PP12'!E150),2)","v":0},{"$f":"ROUND(SUM('PP12'!F150),2)","v":0},{"$f":"ROUND(SUM('PP12'!G150),2)","v":0},{"$f":"ROUND(SUM('PP12'!H150),2)","v":0},{"$f":"ROUND(SUM('PP12'!I150),2)","v":0},{"$f":"ROUND(SUM('PP12'!K150),2)","v":0},0]
["PP13",{"$f":"ROUND(SUM('PP13'!B150),2)","v":0},{"$f":"ROUND(SUM('PP13'!C150),2)","v":0},{"$f":"ROUND(SUM('PP13'!D150),2)","v":0},{"$f":"ROUND(SUM('PP13'!E150),2)","v":0},{"$f":"ROUND(SUM('PP13'!F150),2)","v":0},{"$f":"ROUND(SUM('PP13'!G150),2)","v":0},{"$f":"ROUND(SUM('PP13'!H150),2)","v":0},{"$f":"ROUND(SUM('PP13'!I150),2)","v":0},{"$f":"ROUND(SUM('PP13'!K150),2)","v":0},0]
["PP14",{"$f":"ROUND(SUM('PP14'!B150),2)","v":0},{"$f":"ROUND(SUM('PP14'!C150),2)","v":0},{"$f":"ROUND(SUM('PP14'!D150),2)","v":0},{"$f":"ROUND(SUM('PP14'!E150),2)","v":0},{"$f":"ROUND(SUM('PP14'!F150),2)","v":0},{"$f":"ROUND(SUM('PP14'!G150),2)","v":0},{"$f":"ROUND(SUM('PP14'!H150),2)","v":0},{"$f":"ROUND(SUM('PP14'!I150),2)","v":0},{"$f":"ROUND(SUM('PP14'!K150),2)","v":0},0]
["PP15",{"$f":"ROUND(SUM('PP15'!B150),2)","v":0},{"$f":"ROUND(SUM('PP15'!C150),2)","v":0},{"$f":"ROUND(SUM('PP15'!D150),2)","v":0},{"$f":"ROUND(SUM('PP15'!E150),2)","v":0},{"$f":"ROUND(SUM('PP15'!F150),2)","v":0},{"$f":"ROUND(SUM('PP15'!G150),2)","v":0},{"$f":"ROUND(SUM('PP15'!H150),2)","v":0},{"$f":"ROUND(SUM('PP15'!I150),2)","v":0},{"$f":"ROUND(SUM('PP15'!K150),2)","v":0},0]
["PP16",{"$f":"ROUND(SUM('PP16'!B150),2)","v":0},{"$f":"ROUND(SUM('PP16'!C150),2)","v":0},{"$f":"ROUND(SUM('PP16'!D150),2)","v":0},{"$f":"ROUND(SUM('PP16'!E150),2)","v":0},{"$f":"ROUND(SUM('PP16'!F150),2)","v":0},{"$f":"ROUND(SUM('PP16'!G150),2)","v":0},{"$f":"ROUND(SUM('PP16'!H150),2)","v":0},{"$f":"ROUND(SUM('PP16'!I150),2)","v":0},{"$f":"ROUND(SUM('PP16'!K150),2)","v":0},0]
["PP17",{"$f":"ROUND(SUM('PP17'!B150),2)","v":0},{"$f":"ROUND(SUM('PP17'!C150),2)","v":0},{"$f":"ROUND(SUM('PP17'!D150),2)","v":0},{"$f":"ROUND(SUM('PP17'!E150),2)","v":0},{"$f":"ROUND(SUM('PP17'!F150),2)","v":0},{"$f":"ROUND(SUM('PP17'!G150),2)","v":0},{"$f":"ROUND(SUM('PP17'!H150),2)","v":0},{"$f":"ROUND(SUM('PP17'!I150),2)","v":0},{"$f":"ROUND(SUM('PP17'!K150),2)","v":0},0]
["PP18",{"$f":"ROUND(SUM('PP18'!B150),2)","v":0},{"$f":"ROUND(SUM('PP18'!C150),2)","v":0},{"$f":"ROUND(SUM('PP18'!D150),2)","v":0},{"$f":"ROUND(SUM('PP18'!E150),2)","v":0},{"$f":"ROUND(SUM('PP18'!F150),2)","v":0},{"$f":"ROUND(SUM('PP18'!G150),2)","v":0},{"$f":"ROUND(SUM('PP18'!H150),2)","v":0},{"$f":"ROUND(SUM('PP18'!I150),2)","v":0},{"$f":"ROUND(SUM('PP18'!K150),2)","v":0},0]
["PP19",{"$f":"ROUND(SUM('PP19'!B150),2)","v":0},{"$f":"ROUND(SUM('PP19'!C150),2)","v":0},{"$f":"ROUND(SUM('PP19'!D150),2)","v":0},{"$f":"ROUND(SUM('PP19'!E150),2)","v":0},{"$f":"ROUND(SUM('PP19'!F150),2)","v":0},{"$f":"ROUND(SUM('PP19'!G150),2)","v":0},{"$f":"ROUND(SUM('PP19'!H150),2)","v":0},{"$f":"ROUND(SUM('PP19'!I150),2)","v":0},{"$f":"ROUND(SUM('PP19'!K150),2)","v":0},0]
["PP20",{"$f":"ROUND(SUM('PP20'!B150),2)","v":0},{"$f":"ROUND(SUM('PP20'!C150),2)","v":0},{"$f":"ROUND(SUM('PP20'!D150),2)","v":0},{"$f":"ROUND(SUM('PP20'!E150),2)","v":0},{"$f":"ROUND(SUM('PP20'!F150),2)","v":0},{"$f":"ROUND(SUM('PP20'!G150),2)","v":0},{"$f":"ROUND(SUM('PP20'!H150),2)","v":0},{"$f":"ROUND(SUM('PP20'!I150),2)","v":0},{"$f":"ROUND(SUM('PP20'!K150),2)","v":0},0]
["Totale/Skupaj",{"$f":"ROUND(SUM(B4:B23),2)","v":0},{"$f":"ROUND(SUM(C4:C23),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(K4:K23),2)","v":0}]

{"sheet":"WP4","index":9,"n_rows":24,"n_cols":12,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
["WP4/DS4"]
["Partner","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
["LP",{"$f":"ROUND(SUM('LP-VP'!B175),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!C175),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!D175),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!E175),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!F175),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!G175),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!H175),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!I175),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!J175),2)","v":0},{"$f":"ROUND(SUM('LP-VP'!K175),2)","v":0},{"$f":"ROUND(SUM(B4:J4)-K4,2)","v":0}]
["PP2",{"$f":"ROUND(SUM('PP2'!B175),2)","v":0},{"$f":"ROUND(SUM('PP2'!C175),2)","v":0},{"$f":"ROUND(SUM('PP2'!D175),2)","v":0},{"$f":"ROUND(SUM('PP2'!E175),2)","v":0},{"$f":"ROUND(SUM('PP2'!F175),2)","v":0},{"$f":"ROUND(SUM('PP2'!G175),2)","v":0},{"$f":"ROUND(SUM('PP2'!H175),2)","v":0},{"$f":"ROUND(SUM('PP2'!I175),2)","v":0},{"$f":"ROUND(SUM('PP2'!J175),2)","v":0},{"$f":"ROUND(SUM('PP2'!K175),2)","v":0},{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
["PP3",{"$f":"ROUND(SUM('PP3'!B175),2)","v":0},{"$f":"ROUND(SUM('PP3'!C175),2)","v":0},{"$f":"ROUND(SUM('PP3'!D175),2)","v":0},{"$f":"ROUND(SUM('PP3'!E175),2)","v":0},{"$f":"ROUND(SUM('PP3'!F175),2)","v":0},{"$f":"ROUND(SUM('PP3'!G175),2)","v":0},{"$f":"ROUND(SUM('PP3'!H175),2)","v":0},{"$f":"ROUND(SUM('PP3'!I175),2)","v":0},{"$f":"ROUND(SUM('PP3'!J175),2)","v":0},{"$f":"ROUND(SUM('PP3'!K175),2)","v":0},0]
["PP4",{"$f":"ROUND(SUM('PP4'!B175),2)","v":0},{"$f":"ROUND(SUM('PP4'!C175),2)","v":0},{"$f":"ROUND(SUM('PP4'!D175),2)","v":0},{"$f":"ROUND(SUM('PP4'!E175),2)","v":0},{"$f":"ROUND(SUM('PP4'!F175),2)","v":0},{"$f":"ROUND(SUM('PP4'!G175),2)","v":0},{"$f":"ROUND(SUM('PP4'!H175),2)","v":0},{"$f":"ROUND(SUM('PP4'!I175),2)","v":0},{"$f":"ROUND(SUM('PP4'!J175),2)","v":0},{"$f":"ROUND(SUM('PP4'!K175),2)","v":0},0]
["PP5",{"$f":"ROUND(SUM('PP5'!B175),2)","v":0},{"$f":"ROUND(SUM('PP5'!C175),2)","v":0},{"$f":"ROUND(SUM('PP5'!D175),2)","v":0},{"$f":"ROUND(SUM('PP5'!E175),2)","v":0},{"$f":"ROUND(SUM('PP5'!F175),2)","v":0},{"$f":"ROUND(SUM('PP5'!G175),2)","v":0},{"$f":"ROUND(SUM('PP5'!H175),2)","v":0},{"$f":"ROUND(SUM('PP5'!I175),2)","v":0},{"$f":"ROUND(SUM('PP5'!J175),2)","v":0},{"$f":"ROUND(SUM('PP5'!K175),2)","v":0},0]
["PP6",{"$f":"ROUND(SUM('PP6'!B175),2)","v":0},{"$f":"ROUND(SUM('PP6'!C175),2)","v":0},{"$f":"ROUND(SUM('PP6'!D175),2)","v":0},{"$f":"ROUND(SUM('PP6'!E175),2)","v":0},{"$f":"ROUND(SUM('PP6'!F175),2)","v":0},{"$f":"ROUND(SUM('PP6'!G175),2)","v":0},{"$f":"ROUND(SUM('PP6'!H175),2)","v":0},{"$f":"ROUND(SUM('PP6'!I175),2)","v":0},{"$f":"ROUND(SUM('PP6'!J175),2)","v":0},{"$f":"ROUND(SUM('PP6'!K175),2)","v":0},0]
["PP7",{"$f":"ROUND(SUM('PP7'!B175),2)","v":0},{"$f":"ROUND(SUM('PP7'!C175),2)","v":0},{"$f":"ROUND(SUM('PP7'!D175),2)","v":0},{"$f":"ROUND(SUM('PP7'!E175),2)","v":0},{"$f":"ROUND(SUM('PP7'!F175),2)","v":0},{"$f":"ROUND(SUM('PP7'!G175),2)","v":0},{"$f":"ROUND(SUM('PP7'!H175),2)","v":0},{"$f":"ROUND(SUM('PP7'!I175),2)","v":0},{"$f":"ROUND(SUM('PP7'!J175),2)","v":0},{"$f":"ROUND(SUM('PP7'!K175),2)","v":0},0]
["PP8",{"$f":"ROUND(SUM('PP8'!B175),2)","v":0},{"$f":"ROUND(SUM('PP8'!C175),2)","v":0},{"$f":"ROUND(SUM('PP8'!D175),2)","v":0},{"$f":"ROUND(SUM('PP8'!E175),2)","v":0},{"$f":"ROUND(SUM('PP8'!F175),2)","v":0},{"$f":"ROUND(SUM('PP8'!G175),2)","v":0},{"$f":"ROUND(SUM('PP8'!H175),2)","v":0},{"$f":"ROUND(SUM('PP8'!I175),2)","v":0},{"$f":"ROUND(SUM('PP8'!J175),2)","v":0},{"$f":"ROUND(SUM('PP8'!K175),2)","v":0},0]
["PP9",{"$f":"ROUND(SUM('PP9'!B175),2)","v":0},{"$f":"ROUND(SUM('PP9'!C175),2)","v":0},{"$f":"ROUND(SUM('PP9'!D175),2)","v":0},{"$f":"ROUND(SUM('PP9'!E175),2)","v":0},{"$f":"ROUND(SUM('PP9'!F175),2)","v":0},{"$f":"ROUND(SUM('PP9'!G175),2)","v":0},{"$f":"ROUND(SUM('PP9'!H175),2)","v":0},{"$f":"ROUND(SUM('PP9'!I175),2)","v":0},{"$f":"ROUND(SUM('PP9'!J175),2)","v":0},{"$f":"ROUND(SUM('PP9'!K175),2)","v":0},0]
["PP10",{"$f":"ROUND(SUM('PP10'!B175),2)","v":0},{"$f":"ROUND(SUM('PP10'!C175),2)","v":0},{"$f":"ROUND(SUM('PP10'!D175),2)","v":0},{"$f":"ROUND(SUM('PP10'!E175),2)","v":0},{"$f":"ROUND(SUM('PP10'!F175),2)","v":0},{"$f":"ROUND(SUM('PP10'!G175),2)","v":0},{"$f":"ROUND(SUM('PP10'!H175),2)","v":0},{"$f":"ROUND(SUM('PP10'!I175),2)","v":0},{"$f":"ROUND(SUM('PP10'!J175),2)","v":0},{"$f":"ROUND(SUM('PP10'!K175),2)","v":0},0]
["PP11",{"$f":"ROUND(SUM('PP11'!B175),2)","v":0},{"$f":"ROUND(SUM('PP11'!C175),2)","v":0},{"$f":"ROUND(SUM('PP11'!D175),2)","v":0},{"$f":"ROUND(SUM('PP11'!E175),2)","v":0},{"$f":"ROUND(SUM('PP11'!F175),2)","v":0},{"$f":"ROUND(SUM('PP11'!G175),2)","v":0},{"$f":"ROUND(SUM('PP11'!H175),2)","v":0},{"$f":"ROUND(SUM('PP11'!I175),2)","v":0},{"$f":"ROUND(SUM('PP11'!J175),2)","v":0},{"$f":"ROUND(SUM('PP11'!K175),2)","v":0},0]
["PP12",{"$f":"ROUND(SUM('PP12'!B175),2)","v":0},{"$f":"ROUND(SUM('PP12'!C175),2)","v":0},{"$f":"ROUND(SUM('PP12'!D175),2)","v":0},{"$f":"ROUND(SUM('PP12'!E175),2)","v":0},{"$f":"ROUND(SUM('PP12'!F175),2)","v":0},{"$f":"ROUND(SUM('PP12'!G175),2)","v":0},{"$f":"ROUND(SUM('PP12'!H175),2)","v":0},{"$f":"ROUND(SUM('PP12'!I175),2)","v":0},{"$f":"ROUND(SUM('PP12'!J175),2)","v":0},{"$f":"ROUND(SUM('PP12'!K175),2)","v":0},0]
["PP13",{"$f":"ROUND(SUM('PP13'!B175),2)","v":0},{"$f":"ROUND(SUM('PP13'!C175),2)","v":0},{"$f":"ROUND(SUM('PP13'!D175),2)","v":0},{"$f":"ROUND(SUM('PP13'!E175),2)","v":0},{"$f":"ROUND(SUM('PP13'!F175),2)","v":0},{"$f":"ROUND(SUM('PP13'!G175),2)","v":0},{"$f":"ROUND(SUM('PP13'!H175),2)","v":0},{"$f":"ROUND(SUM('PP13'!I175),2)","v":0},{"$f":"ROUND(SUM('PP13'!J175),2)","v":0},{"$f":"ROUND(SUM('PP13'!K175),2)","v":0},0]
["PP14",{"$f":"ROUND(SUM('PP14'!B175),2)","v":0},{"$f":"ROUND(SUM('PP14'!C175),2)","v":0},{"$f":"ROUND(SUM('PP14'!D175),2)","v":0},{"$f":"ROUND(SUM('PP14'!E175),2)","v":0},{"$f":"ROUND(SUM('PP14'!F175),2)","v":0},{"$f":"ROUND(SUM('PP14'!G175),2)","v":0},{"$f":"ROUND(SUM('PP14'!H175),2)","v":0},{"$f":"ROUND(SUM('PP14'!I175),2)","v":0},{"$f":"ROUND(SUM('PP14'!J175),2)","v":0},{"$f":"ROUND(SUM('PP14'!K175),2)","v":0},0]
["PP15",{"$f":"ROUND(SUM('PP15'!B175),2)","v":0},{"$f":"ROUND(SUM('PP15'!C175),2)","v":0},{"$f":"ROUND(SUM('PP15'!D175),2)","v":0},{"$f":"ROUND(SUM('PP15'!E175),2)","v":0},{"$f":"ROUND(SUM('PP15'!F175),2)","v":0},{"$f":"ROUND(SUM('PP15'!G175),2)","v":0},{"$f":"ROUND(SUM('PP15'!H175),2)","v":0},{"$f":"ROUND(SUM('PP15'!I175),2)","v":0},{"$f":"ROUND(SUM('PP15'!J175),2)","v":0},{"$f":"ROUND(SUM('PP15'!K175),2)","v":0},0]
["PP16",{"$f":"ROUND(SUM('PP16'!B175),2)","v":0},{"$f":"ROUND(SUM('PP16'!C175),2)","v":0},{"$f":"ROUND(SUM('PP16'!D175),2)","v":0},{"$f":"ROUND(SUM('PP16'!E175),2)","v":0},{"$f":"ROUND(SUM('PP16'!F175),2)","v":0},{"$f":"ROUND(SUM('PP16'!G175),2)","v":0},{"$f":"ROUND(SUM('PP16'!H175),2)","v":0},{"$f":"ROUND(SUM('PP16'!I175),2)","v":0},{"$f":"ROUND(SUM('PP16'!J175),2)","v":0},{"$f":"ROUND(SUM('PP16'!K175),2)","v":0},0]
["PP17",{"$f":"ROUND(SUM('PP17'!B175),2)","v":0},{"$f":"ROUND(SUM('PP17'!C175),2)","v":0},{"$f":"ROUND(SUM('PP17'!D175),2)","v":0},{"$f":"ROUND(SUM('PP17'!E175),2)","v":0},{"$f":"ROUND(SUM('PP17'!F175),2)","v":0},{"$f":"ROUND(SUM('PP17'!G175),2)","v":0},{"$f":"ROUND(SUM('PP17'!H175),2)","v":0},{"$f":"ROUND(SUM('PP17'!I175),2)","v":0},{"$f":"ROUND(SUM('PP17'!J175),2)","v":0},{"$f":"ROUND(SUM('PP17'!K175),2)","v":0},0]
["PP18",{"$f":"ROUND(SUM('PP18'!B175),2)","v":0},{"$f":"ROUND(SUM('PP18'!C175),2)","v":0},{"$f":"ROUND(SUM('PP18'!D175),2)","v":0},{"$f":"ROUND(SUM('PP18'!E175),2)","v":0},{"$f":"ROUND(SUM('PP18'!F175),2)","v":0},{"$f":"ROUND(SUM('PP18'!G175),2)","v":0},{"$f":"ROUND(SUM('PP18'!H175),2)","v":0},{"$f":"ROUND(SUM('PP18'!I175),2)","v":0},{"$f":"ROUND(SUM('PP18'!J175),2)","v":0},{"$f":"ROUND(SUM('PP18'!K175),2)","v":0},0]
["PP19",{"$f":"ROUND(SUM('PP19'!B175),2)","v":0},{"$f":"ROUND(SUM('PP19'!C175),2)","v":0},{"$f":"ROUND(SUM('PP19'!D175),2)","v":0},{"$f":"ROUND(SUM('PP19'!E175),2)","v":0},{"$f":"ROUND(SUM('PP19'!F175),2)","v":0},{"$f":"ROUND(SUM('PP19'!G175),2)","v":0},{"$f":"ROUND(SUM('PP19'!H175),2)","v":0},{"$f":"ROUND(SUM('PP19'!I175),2)","v":0},{"$f":"ROUND(SUM('PP19'!J175),2)","v":0},{"$f":"ROUND(SUM('PP19'!K175),2)","v":0},0]
["PP20",{"$f":"ROUND(SUM('PP20'!B175),2)","v":0},{"$f":"ROUND(SUM('PP20'!C175),2)","v":0},{"$f":"ROUND(SUM('PP20'!D175),2)","v":0},{"$f":"ROUND(SUM('PP20'!E175),2)","v":0},{"$f":"ROUND(SUM('PP20'!F175),2)","v":0},{"$f":"ROUND(SUM('PP20'!G175),2)","v":0},{"$f":"ROUND(SUM('PP20'!H175),2)","v":0},{"$f":"ROUND(SUM('PP20'!I175),2)","v":0},{"$f":"ROUND(SUM('PP20'!J175),2)","v":0},{"$f":"ROUND(SUM('PP20'!K175),2)","v":0},0]
["Totale/Skupaj",{"$f":"ROUND(SUM(B4:B23),2)","v":0},{"$f":"ROUND(SUM(C4:C23),2)","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(L4:L23),2)","v":0}]

{"sheet":"LP-VP","index":10,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP2","index":11,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP3","index":12,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP4","index":13,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,100,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":100}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":100},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":100}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP5","index":14,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP6","index":15,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP7","index":16,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["00",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"NO-NE"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"00"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP8","index":17,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP9","index":18,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["151",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"15%"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"151"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP10","index":19,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP11","index":20,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP12","index":21,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP13","index":22,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP14","index":23,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP15","index":24,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP16","index":25,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP17","index":26,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP18","index":27,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP19","index":28,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]

{"sheet":"PP20","index":29,"n_rows":175,"n_cols":20,"rows_kept":175,"cut":false,"hidden":false,"merged":[]}
["Costi del Personale/Stroški osebja : Reali/Dejanski o/ali Forfettario/Pavšalni                                              Spese d'ufficio e amministrative /Pisarniški in administrativni izdatki : SI/DA o/ali NO/NE ",null,null,null,null,null,null,null,null,null,null,null,"Costi reali o forfettario/Dejanski stroški ali pavšalni","Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%"]
["01",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2=T12,\"costi reali-dejanski stroški\",IF(A2=T13,\"10%\",IF(A2=T14,\"15%\",IF(A2=T15,\"20%\",IF(A2=T16,\"costi reali-dejanski stroški\",IF(A2=T17,\"10%\",IF(A2=T18,\"15%\",IF(A2=T19,\"20%\",\"No-Ne\"))))))))","v":"costi reali-dejanski stroški"},{"$f":"IF(A2=T12,\"SI-DA\", IF(A2=T13,\"SI-DA\", IF(A2=T14,\"SI-DA\",IF(A2=T15,\"SI-DA\",\"NO-NE\"))))","v":"SI-DA"},null,null,null,"Scelta effettuata/Opravljena izbira"]
["WP0/DS0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A2","v":"01"}]
["ATTIVITA/AKTIVNOST",null,null,null,null,null,null,"BL1 - Costi del Personale/Stroški osebja - Costi reali /Dejanski stroški","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški"]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B5:J5)-K5,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,{"$f":"ROUND(SUM(B6:J6)-K6,2)","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,"Costi reali/Forfettario - Dejanski stroški/Pavšalni per menù a tendina - za  spustni seznam ","Costi amministartivi :Si/Da'=1, No/Ne-'=0 per menù a tendina - za  spustni seznam a","Concatena per menù a tendina - Združi za per menù a tendina - za  spustni seznam "]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,1,{"$f":"CONCATENATE(R12,S12)","v":"01"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,1,{"$f":"CONCATENATE(R13,S13)","v":"101"}]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,1,"151"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,1,"201"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,0,0,"00"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,10,0,"100"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,15,0,"150"]
[null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,20,0,"200"]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0]
["TOTALE - SKUPAJ",null,null,null,null,null,null,{"$f":"ROUND(SUM(H5:H24),2)","v":0},{"$f":"ROUND(SUM(I5:I24),2)","v":0},{"$f":"ROUND(SUM(J5:J24),2)","v":0},{"$f":"ROUND(SUM(K5:K24),2)","v":0},{"$f":"ROUND(SUM(B25:J25)-K25,2)","v":0}]
[]
[]
["WP1/DS1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P30*0.1,IF($R$3=$T$17,P30*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P30*0.15,IF($R$3=$T$18,P30*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q30*0.2,IF($R$3=$T$19,Q30*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R30*0.15,IF($R$3=$T$13,R30*0.15,IF($R$3=$T$14,R30*0.15,IF($R$3=$T$15,R30*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B30:J30)-K30,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G30:I30),2)","v":0},{"$f":"ROUND(SUM(H30:I30),2)","v":0},{"$f":"ROUND(SUM(B30:E30),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P31*0.1,IF($R$3=$T$17,P31*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P31*0.15,IF($R$3=$T$18,P31*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q31*0.2,IF($R$3=$T$19,Q31*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R31*0.15,IF($R$3=$T$13,R31*0.15,IF($R$3=$T$14,R31*0.15,IF($R$3=$T$15,R31*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B31:J31)-K31,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G31:I31),2)","v":0},{"$f":"ROUND(SUM(H31:I31),2)","v":0},{"$f":"ROUND(SUM(B31:E31),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B30:B49),2)","v":0},{"$f":"ROUND(SUM(C30:C49),2)","v":0},{"$f":"ROUND(SUM(D30:D49),2)","v":0},0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B50:J50)-K50,2)","v":0}]
[]
[]
["WP2/DS2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P55*0.1,IF($R$3=$T$17,P55*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P55*0.15,IF($R$3=$T$18,P55*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q55*0.2,IF($R$3=$T$19,Q55*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R55*0.15,IF($R$3=$T$13,R55*0.15,IF($R$3=$T$14,R55*0.15,IF($R$3=$T$15,R55*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B55:J55)-K55,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G55:I55),2)","v":0},{"$f":"ROUND(SUM(H55:I55),2)","v":0},{"$f":"ROUND(SUM(B55:E55),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P56*0.1,IF($R$3=$T$17,P56*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P56*0.15,IF($R$3=$T$18,P56*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q56*0.2,IF($R$3=$T$19,Q56*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R56*0.15,IF($R$3=$T$13,R56*0.15,IF($R$3=$T$14,R56*0.15,IF($R$3=$T$15,R56*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B56:J56)-K56,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G56:I56),2)","v":0},{"$f":"ROUND(SUM(H56:I56),2)","v":0},{"$f":"ROUND(SUM(B56:E56),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B55:B74),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B75:J75)-K75,2)","v":0}]
[]
[]
["WP3.1/DS3.1"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P80*0.1,IF($R$3=$T$17,P80*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P80*0.15,IF($R$3=$T$18,P80*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q80*0.2,IF($R$3=$T$19,Q80*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R80*0.15,IF($R$3=$T$13,R80*0.15,IF($R$3=$T$14,R80*0.15,IF($R$3=$T$15,R80*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B80:J80)-K80,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G80:I80),2)","v":0},{"$f":"ROUND(SUM(H80:I80),2)","v":0},{"$f":"ROUND(SUM(B80:E80),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P81*0.1,IF($R$3=$T$17,P81*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P81*0.15,IF($R$3=$T$18,P81*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q81*0.2,IF($R$3=$T$19,Q81*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R81*0.15,IF($R$3=$T$13,R81*0.15,IF($R$3=$T$14,R81*0.15,IF($R$3=$T$15,R81*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B81:J81)-K81,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G81:I81),2)","v":0},{"$f":"ROUND(SUM(H81:I81),2)","v":0},{"$f":"ROUND(SUM(B81:E81),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H99:I99),2)","v":0},0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B80:B99),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B100:J100)-K100,2)","v":0}]
[]
[]
["WP3.2/DS3.2"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P105*0.1,IF($R$3=$T$17,P105*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P105*0.15,IF($R$3=$T$18,P105*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q105*0.2,IF($R$3=$T$19,Q105*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R105*0.15,IF($R$3=$T$13,R105*0.15,IF($R$3=$T$14,R105*0.15,IF($R$3=$T$15,R105*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B105:J105)-K105,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G105:I105),2)","v":0},{"$f":"ROUND(SUM(H105:I105),2)","v":0},{"$f":"ROUND(SUM(B105:E105),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P106*0.1,IF($R$3=$T$17,P106*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P106*0.15,IF($R$3=$T$18,P106*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q106*0.2,IF($R$3=$T$19,Q106*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R106*0.15,IF($R$3=$T$13,R106*0.15,IF($R$3=$T$14,R106*0.15,IF($R$3=$T$15,R106*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B106:J106)-K106,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G106:I106),2)","v":0},{"$f":"ROUND(SUM(H106:I106),2)","v":0},{"$f":"ROUND(SUM(B106:E106),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B105:B124),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B125:J125)-K125,2)","v":0}]
[]
[]
["WP3.3/DS3.3"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P130*0.1,IF($R$3=$T$17,P130*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P130*0.15,IF($R$3=$T$18,P130*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q130*0.2,IF($R$3=$T$19,Q130*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R130*0.15,IF($R$3=$T$13,R130*0.15,IF($R$3=$T$14,R130*0.15,IF($R$3=$T$15,R130*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B130:J130)-K130,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G130:I130),2)","v":0},{"$f":"ROUND(SUM(H130:I130),2)","v":0},{"$f":"ROUND(SUM(B130:E130),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P131*0.1,IF($R$3=$T$17,P131*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P131*0.15,IF($R$3=$T$18,P131*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q131*0.2,IF($R$3=$T$19,Q131*0.2,0)),2)","v":0},0,0,0,0,0,0,{"$f":"ROUND(SUM(B131:J131)-K131,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G131:I131),2)","v":0},{"$f":"ROUND(SUM(H131:I131),2)","v":0},{"$f":"ROUND(SUM(B131:E131),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"ROUND(SUM(G132:I132),2)","v":0},0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,{"$f":"ROUND(SUM(H146:I146),2)","v":0},0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B130:B149),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B150:J150)-K150,2)","v":0}]
[]
[]
["WP4/DS4"]
["ATTIVITA/AKTIVNOST","BL1 - Costi del Personale/Costi reali - Stroški osebja  /Dejanski stroški","BL1 - Costi del Personale/Forfettario 10% -Stroški osebja  /Pavšalni znesek 10%","BL1 - Costi del Personale/ Forfettario 15% -Stroški osebja -  /Pavšalni znesek 15%","BL1 - Costi del Personale Forfettario 20% -Stroški osebja   /Pavšalni znesek 20%","BL2 - Spese d'ufficio e amministrative 15% - Pisarniški in administrativni izdatki 15%","BL3 - Spese di viaggio e soggiorno - Potni in namestitveni stroški","BL4 - Costi per consulenze e servizi esterni - Stroški za zunanje strokovnjake in storitve","BL5 - Spese per attrezzature - Izdatki za opremo","BL6 - Investimenti infrastrutturali e interventi edilizi - Izdatki za infrastruturo in gradnje","Entrate nette - Neto\nprihodki","Budget totale\neleggibile - Skupaj\nupravičeni stroški",null,null,null,"Totale costi indiretti per calcolo flat rate 10%, 15% - Skupaj posredni stroški za izračun pavšalnega zneska 10%,15%","Totale costi indiretti per calcolo flat rate 20% - Skupaj posredni stroški za izračun pavšalnega zneska 20%","Calcolo costi amministrativi/ Izračun pisarniških in administrativnih izdatkov "]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P155*0.1,IF($R$3=$T$17,P155*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P155*0.15,IF($R$3=$T$18,P155*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q155*0.2,IF($R$3=$T$19,Q155*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R155*0.15,IF($R$3=$T$13,R155*0.15,IF($R$3=$T$14,R155*0.15,IF($R$3=$T$15,R155*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B155:J155)-K155,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G155:J155),2)","v":0},{"$f":"ROUND(SUM(H155:J155),2)","v":0},{"$f":"ROUND(SUM(B155:E155),2)","v":0}]
[null,0,{"$f":" ROUND( IF($R$3=$T$13, P156*0.1,IF($R$3=$T$17,P156*0.1,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$14,P156*0.15,IF($R$3=$T$18,P156*0.15,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$15,Q156*0.2,IF($R$3=$T$19,Q156*0.2,0)),2)","v":0},{"$f":"ROUND(IF($R$3=$T$12,R156*0.15,IF($R$3=$T$13,R156*0.15,IF($R$3=$T$14,R156*0.15,IF($R$3=$T$15,R156*0.15,0)))),2)","v":0},0,0,0,0,0,{"$f":"ROUND(SUM(B156:J156)-K156,2)","v":0},null,null,null,{"$f":"ROUND(SUM(G156:J156),2)","v":0},{"$f":"ROUND(SUM(H156:J156),2)","v":0},{"$f":"ROUND(SUM(B156:E156),2)","v":0}]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
[null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0,0,0]
["TOTALE - SKUPAJ",{"$f":"ROUND(SUM(B155:B174),2)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(B175:J175)-K175,2)","v":0}]