{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Model Parameters","Int. mobility budget sheet","Multi-input data","Error Checks"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":69,"comments":2,"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":"Model Parameters","index":0,"n_rows":30,"n_cols":9,"rows_kept":30,"cut":false,"hidden":false,"merged":[[0,9,0,10],[9,6,9,13],[10,6,10,13]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Model Parameters"}]
[{"$f":"Model_Name","v":"International mobility grants budget template_final.xlsm"}]
[null,null,null,null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"MAX($B$4:$B4)+1","v":1},"General"]
[]
[null,null,"Key Inputs"]
[]
[null,null,null,null,"General"]
[null,null,null,null,"Name",null,{"$f":"IF(ISERROR(OR(FIND(\"[\",CELL(\"filename\",A1)),FIND(\"]\",CELL(\"filename\",A1)))),\"\",MID(CELL(\"filename\",A1),FIND(\"[\",CELL(\"filename\",A1))+1,FIND(\"]\",CELL(\"filename\",A1))-FIND(\"[\",CELL(\"filename\",A1))-1))","v":"International mobility grants budget template_final.xlsm"}]
[]
[]
[]
[null,{"$f":"MAX($B$4:$B13)+1","v":2},"General Range Names"]
[]
[null,null,"Technical Assumptions"]
[]
[null,null,null,null,"Days in Year",null,365]
[null,null,null,null,"Months in Month",null,1]
[null,null,null,null,"Months in Quarter",null,3]
[null,null,null,null,"Months in Half Yr",null,6]
[null,null,null,null,"Months in Year",null,12]
[null,null,null,null,"Quarters in Year",null,4]
[]
[null,null,null,null,"Rounding Accuracy",null,5]
[]
[null,null,null,null,"Very Large Number",null,9.9999999999999997E+98]
[null,null,null,null,"Very Small Number",null,1E-8]
[]
[null,null,null,null,"Thousand",null,1000]

{"sheet":"Int. mobility budget sheet","index":1,"n_rows":80,"n_cols":14,"rows_kept":80,"cut":false,"hidden":false,"merged":[[0,13,2,13],[29,11,29,13],[30,11,30,13],[12,6,12,7],[13,6,13,7],[24,11,24,13],[25,11,25,13],[26,11,26,13],[27,11,27,13],[28,11,28,13]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Int. mobility budget sheet"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#VALUE!"}]
[{"$f":"Model_Name","v":"International mobility grants budget template_final.xlsm"}]
[null,null,null,null,null,null,null,null,{"$f":"Overall_Error_Check","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Funded by the European Union"]
[]
[null,{"$f":"MAX($B$4:$B4)+1","v":1},{"$f":"A1","v":"Int. mobility budget sheet"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"GESTEP(15, 15)","v":1}]
[]
[]
[]
[]
[null,null,null,null,null,"First and last name of the applicant"]
[null,null,null,null,null,"Mobility destination"]
[]
[null,null,null,null,null,"Number of days","Type of expense/budget line","Mobility destination","City","Fee (EUR)","Description","Unit value","Total"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G17:$J17),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Description],\"\")","v":""},{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G17:$J17),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Fee2],\"\")","v":""},{"$f":"IF(L17<>\"\",MAX(F17,1)*L17,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G18:$J18),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Description],\"\")","v":""},{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G18:$J18),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Fee2],\"\")","v":""},{"$f":"IF(L18<>\"\",MAX(F18,1)*L18,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G19:$J19),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Description],\"\")","v":""},{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G19:$J19),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Fee2],\"\")","v":""},{"$f":"IF(L19<>\"\",MAX(F19,1)*L19,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G20:$J20),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Description],\"\")","v":""},{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G20:$J20),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Fee2],\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G21:$J21),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Description],\"\")","v":""},{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G21:$J21),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Fee2],\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G22:$J22),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Description],\"\")","v":""},{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G22:$J22),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Fee2],\"\")","v":""},""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G23:$J23),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Description],\"\")","v":""},{"$f":"_xlfn.XLOOKUP(_xlfn.CONCAT($G23:$J23),tblProducts[Budget line]&tblProducts[Destination]&tblProducts[City]&tblProducts[Fee1],tblProducts[Fee2],\"\")","v":""},""]
[]
[null,null,null,null,null,null,"Type of expense/budget line","Unit description","# of units","Unit value\n(in EUR)","Total Cost\n(in EUR)","Narrative description of costs"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I26*J26","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I27*J27","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"I28*J28","v":0}]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total food and travel",{"$f":"SUM(M17:M23)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total transportation and other costs",{"$f":"SUM(K26:K31)","v":0}]
[null,null,null,null,null,"Overall",{"$f":"MIN(1, SUM((G17:G23&H17:H23&I17:I23&J17:J23<>\"\")*ISNA(_xlfn.XMATCH(G17:G23&H17:H23&I17:I23&J17:J23,Col_Category&Col_Product&Col_Color&Col_Size))))","v":0}]
[]
[]
[null,null,"Workings"]
[null,null,null,null,null,null,"CELL(\"address\")",{"$f":"CELL(\"address\")","v":"$M$33"}]
[null,null,null,null,null,null,"Last Active Cell",{"$f":"ADDRESS(CELL(\"row\"),CELL(\"col\"),4)","v":"M33"},null,"DVActiveCell"]
[]
[null,null,null,null,null,null,{"$f":"G16","v":"Type of expense/budget line"},{"$f":"H16","v":"Mobility destination"},{"$f":"I16","v":"City"},{"$f":"J16","v":"Fee (EUR)"}]
[null,null,null,null,null,null,{"$f":"INDIRECT(ADDRESS(CELL(\"row\"),COLUMN(_xlfn.XLOOKUP(G43,$F$16:$M$16,$F$16:$M$16))))","v":0},{"$f":"INDIRECT(ADDRESS(CELL(\"row\"),COLUMN(_xlfn.XLOOKUP(H43,$F$16:$M$16,$F$16:$M$16))))","v":0},{"$f":"INDIRECT(ADDRESS(CELL(\"row\"),COLUMN(_xlfn.XLOOKUP(I43,$F$16:$M$16,$F$16:$M$16))))","v":0},{"$f":"INDIRECT(ADDRESS(CELL(\"row\"),COLUMN(_xlfn.XLOOKUP(J43,$F$16:$M$16,$F$16:$M$16))))","v":0}]
[]
[null,null,null,null,null,null,"DVCategoriesList","DVProductList","DVColorsList","DVSizeList"]
[null,null,null,null,null,null,{"$f":"G16","v":"Type of expense/budget line"},{"$f":"H16","v":"Mobility destination"},{"$f":"I16","v":"City"},{"$f":"J16","v":"Fee (EUR)"}]
[null,null,null,null,null,null,{"$f":"_xlfn._xlws.SORT(_xlfn.UNIQUE(tblProducts[Budget line]))","v":"1.1. Food expenses"},{"$f":"_xlfn._xlws.SORT(_xlfn.UNIQUE(_xlfn._xlws.FILTER(tblProducts[Destination],tblProducts[Budget line]=G44,\"Pick category first\")))","v":"Pick category first"},{"$f":"_xlfn._xlws.SORT(_xlfn.UNIQUE(_xlfn._xlws.FILTER(tblProducts[City],(tblProducts[Budget line]=G44)*(tblProducts[Destination]=H44),\"Pick product first\")))","v":"Pick product first"},{"$f":"_xlfn._xlws.SORT(_xlfn.UNIQUE(_xlfn._xlws.FILTER(tblProducts[Fee1],(tblProducts[Budget line]=G44)*(tblProducts[Destination]=H44)*(tblProducts[City]=I44),\"Pick color first\")))","v":"Pick color first"}]
[null,null,null,null,null,null,"1.2. Accommodation expenses"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Total expenses",{"$f":"M33+M35","v":0}]

{"sheet":"Multi-input data","index":2,"n_rows":130,"n_cols":15,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Multi-input data"}]
[{"$f":"Model_Name","v":"International mobility grants budget template_final.xlsm"}]
[null,null,null,null,"Error Checks:",null,null,{"$f":"Overall_Error_Check","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"MAX($B$4:$B4)+1","v":1},"Source Data"]
[]
[null,null,"Assumptions"]
[]
[null,null,null,null,null,{"$f":"\"For Use with \"&A1","v":"For Use with Multi-input data"},{"$f":"CELL(\"address\")","v":"'[International mobility grants budget template_final.xlsm]Int. mobility budget sheet'!$M$33"}]
[]
[]
[null,null,null,null,"Budget line","Description","Destination","Fee3","City","Fee1","Fee2",null,null,"1.3. Transportation costs","1.4. Other costs "]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Albania",null,"Any city",22,22]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Austria",null,"Any city",41,41]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Belgium",null,"Any city",49,49]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Bosnia and Herzegovina",null,"Any city",19,19]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Bulgaria",null,"Any city",18,18]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Croatia",null,"Any city",29,29]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Cyprus",null,"Any city",35,35]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Czech Republic",null,"Any city",26,26]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Denmark",null,"Any city",62,62]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Estonia",null,"Any city",24,24]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Finland",null,"Any city",45,45]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","France",null,"Paris, Départements 75-Paris, 77-Seine-et-Marne, 78-Yvelines, 91-l'Essonne, 92-Hauts-de-Seine, 93-Seine-Saint-Denis, 94-Val-de-Marne, 95-Val-d'Oise",48,48]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","France",null,"Other cities",44,44]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Aachen ",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Augsburg",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Berlin ",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Bonn ",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Cologne ",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Dortmund  ",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Dresden ",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Dusseldorf ",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Frankfurt ",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Hamburg ",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Hannover",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Leipzig ",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Limburg ",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Munich ",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Stuttgart",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Germany",null,"Other cities",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Greece",null,"Athens",33,33]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Greece",null,"Other cities",30,30]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Hungary",null,"Any city",26,26]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Ireland",null,"Any city",48,48]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Italy",null,"Milano",35,35]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Italy",null,"Rome ",40,40]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Italy",null,"Other cities",35,35]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Kosovo*",null,"Any city",20,20]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Latvia",null,"Any city",29,29]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Lithuania",null,"Any city",21,21]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Luxembourg",null,"Any city",52,52]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Malta",null,"Any city",38,38]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Montenegro",null,"Any city",26,26]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Netherlands",null,"Any city",39,39]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","North Macedonia",null,"Any city",22,22]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Poland ",null,"Gdansk",25,25]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Poland ",null,"Krakow",22,22]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Poland ",null,"Warsaw",24,24]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Poland ",null,"Wroclaw",27,27]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Poland ",null,"Other cities",24,24]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Portugal",null,"Any city",26,26]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Romania",null,"Bucharest",26,26]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Romania",null,"Other cities",22,22]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Serbia",null,"Any city",22,22]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Slovakia",null,"Any city",27,27]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Slovenia",null,"Any city",31,31]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Spain",null,"Barcelona",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Spain",null,"Madrid",35,35]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Spain",null,"Other cities",28,28]
[null,null,null,null,"1.1. Food expenses","Food expenses for mobility","Sweden",null,"Any city",55,55]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Albania",null,"Any city",112,112]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Austria",null,"Any city",117,117]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Belgium",null,"Any city",141,141]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Bosnia and Herzegovina",null,"Any city",75,75]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Bulgaria",null,"Any city",115,115]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Croatia",null,"Any city",107,107]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Cyprus",null,"Any city",125,125]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Czech Republic",null,"Any city",77,77]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Denmark",null,"Any city",183,183]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Estonia",null,"Any city",85,85]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Finland",null,"Any city",171,171]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","France",null,"Paris, Départements 75-Paris, 77-Seine-et-Marne, 78-Yvelines, 91-l'Essonne, 92-Hauts-de-Seine, 93-Seine-Saint-Denis, 94-Val-de-Marne, 95-Val-d'Oise",159,159]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","France",null,"Other cities",105,105]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Aachen ",90,90]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Augsburg",94,94]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Berlin ",106,106]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Bonn ",99,99]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Cologne ",95,95]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Dortmund  ",92,92]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Dresden ",85,85]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Dusseldorf ",91,91]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Frankfurt ",99,99]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Hamburg ",95,95]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Hannover",93,93]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Leipzig ",90,90]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Limburg ",85,85]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Munich ",95,95]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Stuttgart",89,89]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Germany",null,"Other cities",70,70]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Greece",null,"Athens",139,139]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Greece",null,"Other cities",150,150]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Hungary",null,"Any city",85,85]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Ireland",null,"Any city",129,129]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Italy",null,"Milano",191,191]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Italy",null,"Rome ",150,150]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Italy",null,"Other cities",150,150]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Kosovo*",null,"Any city",71,71]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Latvia",null,"Any city",76,76]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Lithuania",null,"Any city",109,109]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Luxembourg",null,"Any city",139,139]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Malta",null,"Any city",114,114]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Montenegro",null,"Any city",85,85]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Netherlands",null,"Any city",122,122]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","North Macedonia",null,"Any city",89,89]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Poland ",null,"Gdansk",84,84]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Poland ",null,"Krakow",86,86]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Poland ",null,"Warsaw",109,109]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Poland ",null,"Wroclaw",117,117]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Poland ",null,"Other cities",60,60]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Portugal",null,"Any city",111,111]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Romania",null,"Bucharest",92,92]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Romania",null,"Other cities",89,89]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Serbia",null,"Any city",97,97]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Slovakia",null,"Any city",121,121]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Slovenia",null,"Any city",126,126]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Spain",null,"Barcelona",144,144]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Spain",null,"Madrid",131,131]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Spain",null,"Other cities",103,103]
[null,null,null,null,"1.2. Accommodation expenses","Accommodation expenses for mobility ","Sweden",null,"Any city",140,140]

{"sheet":"Error Checks","index":3,"n_rows":14,"n_cols":9,"rows_kept":14,"cut":false,"hidden":false,"merged":[[0,8,0,9]]}
[{"$f":"IF(ISERROR(RIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1)))),\n\"\",\nRIGHT(CELL(\"filename\",A1),LEN(CELL(\"filename\",A1))-FIND(\"]\",CELL(\"filename\",A1))))","v":"Error Checks"}]
[{"$f":"Model_Name","v":"International mobility grants budget template_final.xlsm"}]
[null,"Error Checks:",null,null,null,{"$f":"Overall_Error_Check","v":{"$error":"#REF!"}}]
[]
[null,{"$f":"MAX($B$4:$B4)+1","v":1},"Error Checks"]
[]
[null,null,"Summary of Errors"]
[]
[null,null,null,"Assumptions"]
[]
[null,null,null,null,"Basic Dpdnt Dv OK",null,null,null,{"$f":"BasicDpdntErrorCheck1_OK","v":{"$error":"#REF!"}}]
[null,null,null,null,"Basic Dpdnt Dv OK",null,null,null,{"$f":"BasicDpdntErrorCheck2_OK","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,{"$f":"C7","v":"Summary of Errors"},null,null,null,{"$f":"MIN(1,SUM(I10:I12))","v":{"$error":"#REF!"}}]