{"text_format":"3","workbook":"xlsx","n_sheets":5,"sheets":["History","Resouce","Project Planning","Total Overview","Changes"],"not_rendered":{"charts":1,"comments":1},"read":"whole","date_system":"1900"}

{"sheet":"History","index":0,"n_rows":15,"n_cols":8,"rows_kept":15,"merged":[[1,6,1,8],[2,6,6,14],[11,6,11,7],[12,7,12,12],[13,7,13,12],[14,7,14,12]]}
[]
[{"$nulls":6},"More Resources needed"]
[null,"Description","Version","Date","Author",null,"The standard starts with 3 resources that can be planned, if you need more resources you should adjust the sheet by adding more koloms as already exist for a resource and ad more resource on the Resource sheet"]
[]
[null,"First Draft",0.1,"2014-03-14","R.Vriendts"]
[null,"Minor counting errors",0.2,"2014-03-16","R.Vriendts"]
[null,"First Version",0.3,"2014-03-18","R.Vriendts"]
[null,"Total Overview added",0.4,"2017-03-19","R.Vriendts"]
[null,"Changes added",{"v":1,"d":"1.0"},"2018-04-05","R.Vriendts"]
[]
[null,"Password Sheet","Planning"]
[{"$nulls":6},"Help for koloms"]
[{"$nulls":6},"Planned","Here you fill in the planned hours or cost"]
[{"$nulls":6},"Actual","Here you fill in the actual spend hours or cost"]
[{"$nulls":6},"Deviation","This is the difference between what is planned and what is used"]

{"sheet":"Resouce","index":1,"n_rows":12,"n_cols":3,"rows_kept":12}
[]
[]
[]
["No.","Resource","HourRate"]
[1,"Network",{"v":55,"d":"€ 55.00"}]
[2,"Development",{"v":65,"d":"€ 65.00"}]
[3,"PM",{"v":100,"d":"€ 100.00"}]
[4,"Johnson",{"v":75,"d":"€ 75.00"}]
[5,"Hendriksen",{"v":67,"d":"€ 67.00"}]
[6,"Latuare",{"v":71,"d":"€ 71.00"}]
[7,"Philips",{"v":80,"d":"€ 80.00"}]
[8,"Dundy",{"v":85,"d":"€ 85.00"}]

{"sheet":"Project Planning","index":2,"n_rows":49,"n_cols":49,"rows_kept":49,"merged":[[1,0,1,1],[3,3,3,5],[3,7,3,13],[3,15,3,21],[3,23,3,29],[3,31,3,36],[3,38,3,40],[3,42,3,44],[3,46,3,48]]}
[]
["Date last update",null,null,"2016-01-12"]
[]
[{"$nulls":3},"Planning",{"$nulls":3},{"$f":"Resouce!B5","v":"Network"},{"$nulls":7},{"$f":"Resouce!B6","v":"Development"},{"$nulls":7},{"$f":"Resouce!B7","v":"PM"},{"$nulls":7},"Total Resource Cost",{"$nulls":6},"Fixed Cost (OOTP)",{"$nulls":3},"Operational Cost",{"$nulls":3},"Project Totals"]
["Task#","Description","After Task#","Start Date","Days","End Date",null,"Planned Hours","Actual Hours","Hour Rate","Planned Resouce Cost","Actual Resource Cost","Variance","Variance Resource Cost",null,"Planned Hours","Actual Hours","Hour Rate","Planned Resouce Cost","Actual Resource Cost","Variance","Variance Resource Cost",null,"Planned Hours","Actual Hours","Hour Rate","Planned Resouce Cost","Actual Resource Cost","Variance","Variance Resource Cost",null,"Planned Resource Total Hours","Planned Resource Total Cost","Actual Resource Total Hours","Actual Resource Total Cost","Variance Hours","Variance Cost",null,"Planned Cost","Actual Cost","Variance Cost",null,"Planned Cost","Actual Cost","Variance Cost",null,"Project   Planned","Project Actuals","Project Variance"]
[0,"Test Project",null,"2016-01-01",{"$f":"E7+E27","v":{"v":84,"d":"84.0"}},{"$f":"D6+E6","v":"2016-03-25"},null,{"$f":"H7+H27","v":{"v":34,"d":"34.0"}},{"$f":"I7+I27","v":{"v":0,"d":"0.0"}},null,{"$f":"K7+K27","v":{"v":1870,"d":"€ 1,870.00"}},{"$f":"L7+L27","v":0},{"$f":"M7+M27","v":{"v":34,"d":"34.0"}},{"$f":"N7+N27","v":{"v":1870,"d":"€ 1,870.00"}},null,{"$f":"P7+P27","v":{"v":0,"d":"0.0"}},{"$f":"Q7+Q27","v":{"v":0,"d":"0.0"}},null,{"$f":"S7+S27","v":0},{"$f":"T7+T27","v":0},{"$f":"U7+U27","v":{"v":0,"d":"0.0"}},{"$f":"V7+V27","v":0},null,{"$f":"X7+X27","v":{"v":137,"d":"137.0"}},{"$f":"Y7+Y27","v":{"v":24,"d":"24.0"}},null,{"$f":"AA7+AA27","v":{"v":13700,"d":"€ 13,700.00"}},{"$f":"AB7+AB27","v":{"v":2400,"d":"€ 2,400.00"}},{"$f":"AC7+AC27","v":{"v":113,"d":"113.0"}},{"$f":"AD7+AD27","v":{"v":11300,"d":"€ 11,300.00"}},null,{"$f":"H6+P6+X6","v":{"v":171,"d":"171.0"}},{"$f":"K6+S6+AA6","v":{"v":15570,"d":"€ 15,570.00"}},{"$f":"I6+Q6+Y6","v":{"v":24,"d":"24.0"}},{"$f":"L6+T6+AB6","v":{"v":2400,"d":"€ 2,400.00"}},{"v":147,"d":"147.0"},{"v":13170,"d":"€ 13,170.00"},null,{"$f":"AM7+AM27","v":0},{"$f":"AN7+AN27","v":0},{"$f":"AM6-AN6","v":0},null,{"$f":"AQ7+AQ27","v":0},{"$f":"AR7+AR27","v":0},{"$f":"AQ6-AR6","v":0},null,{"$f":"AG6+AM6+AQ6","v":{"v":15570,"d":"€ 15,570.00"}},{"$f":"AI6+AN6+AR6","v":{"v":2400,"d":"€ 2,400.00"}},{"$f":"AU6-AV6","v":{"v":13170,"d":"€ 13,170.00"}}]
[null,"Introduction",null,{"$f":"D8","v":"2016-02-17"},{"$f":"E19","v":{"v":3,"d":"3.0"}},{"$f":"D7+E7","v":"2016-02-20"},null,{"$f":"H19+H26","v":{"v":12,"d":"12.0"}},{"$f":"I19+I26","v":{"v":0,"d":"0.0"}},null,{"$f":"K19+K26","v":{"v":660,"d":"€ 660.00"}},{"$f":"L19+L26","v":0},{"$f":"M19+M26","v":{"v":12,"d":"12.0"}},{"$f":"N19+N26","v":{"v":660,"d":"€ 660.00"}},null,{"$f":"P19+P26","v":{"v":0,"d":"0.0"}},{"$f":"Q19+Q26","v":{"v":0,"d":"0.0"}},null,{"$f":"S19+S26","v":0},{"$f":"T19+T26","v":0},{"$f":"U19+U26","v":{"v":0,"d":"0.0"}},{"$f":"V19+V26","v":0},null,{"$f":"X19+X26","v":{"v":64,"d":"64.0"}},{"$f":"Y19+Y26","v":{"v":24,"d":"24.0"}},null,{"$f":"AA19+AA26","v":{"v":6400,"d":"€ 6,400.00"}},{"$f":"AB19+AB26","v":{"v":2400,"d":"€ 2,400.00"}},{"$f":"AC19+AC26","v":{"v":40,"d":"40.0"}},{"$f":"AD19+AD26","v":{"v":4000,"d":"€ 4,000.00"}},null,{"$f":"H7+P7+X7","v":{"v":76,"d":"76.0"}},{"$f":"K7+S7+AA7","v":{"v":7060,"d":"€ 7,060.00"}},{"$f":"I7+Q7+Y7","v":{"v":24,"d":"24.0"}},{"v":2400,"d":"€ 2,400.00"},{"v":52,"d":"52.0"},{"v":4660,"d":"€ 4,660.00"},null,{"$f":"AM19+AM26","v":0},{"$f":"AN19+AN26","v":0},{"$f":"AM7-AN7","v":0},null,{"$f":"AQ19+AQ26","v":0},{"$f":"AR19+AR26","v":0},{"$f":"AQ7-AR7","v":0},null,{"$f":"AG7+AM7+AQ7","v":{"v":7060,"d":"€ 7,060.00"}},{"$f":"AI7+AN7+AR7","v":{"v":2400,"d":"€ 2,400.00"}},{"$f":"AU7-AV7","v":{"v":4660,"d":"€ 4,660.00"}}]
[null,"Obtain Project Knowledge",null,{"$f":"D9","v":"2016-02-17"},{"$f":"E19","v":{"v":3,"d":"3.0"}},{"$f":"(D8+E8)-1","v":"2016-02-19"}]
[1,"Intro Person 1",0,"2016-02-17",0.2,"2016-02-17",null,{"v":1,"d":"1.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"J9*H9","v":{"v":55,"d":"€ 55.00"}},{"$f":"I9*J9","v":0},{"$f":"H9-I9","v":{"v":1,"d":"1.0"}},{"$f":"K9-L9","v":{"v":55,"d":"€ 55.00"}},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"R9*P9","v":0},{"$f":"Q9*R9","v":0},{"$f":"P9-Q9","v":{"v":0,"d":"0.0"}},{"$f":"S9-T9","v":0},null,{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"$f":"Z9*X9","v":{"v":100,"d":"€ 100.00"}},{"$f":"Y9*Z9","v":{"v":100,"d":"€ 100.00"}},{"$f":"X9-Y9","v":{"v":0,"d":"0.0"}},{"$f":"AA9-AB9","v":0},null,{"$f":"H9+P9+X9","v":{"v":2,"d":"2.0"}},{"$f":"K9+S9+AA9","v":{"v":155,"d":"€ 155.00"}},{"$f":"I9+Q9+Y9","v":{"v":1,"d":"1.0"}},{"$f":"L9+T9+AB9","v":{"v":100,"d":"€ 100.00"}},{"$f":"M9+U9+AC9","v":{"v":1,"d":"1.0"}},{"$f":"N9+V9+AD9","v":{"v":55,"d":"€ 55.00"}},null,0,0,{"$f":"AM9-AN9","v":0},null,0,0,{"$f":"AQ9-AR9","v":0},null,{"$f":"AG9+AM9+AQ9","v":{"v":155,"d":"€ 155.00"}},{"$f":"AI9+AN9+AR9","v":{"v":100,"d":"€ 100.00"}},{"$f":"AU9-AV9","v":{"v":55,"d":"€ 55.00"}}]
[{"$f":"A9+1","v":2},"Intro Persion 2",0,{"$f":"F9","v":"2016-02-17"},0.4,{"$f":"D10+E10","v":"2016-02-17T09:36:00"},null,{"v":2,"d":"2.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"J10*H10","v":{"v":110,"d":"€ 110.00"}},{"$f":"I10*J10","v":0},{"$f":"H10-I10","v":{"v":2,"d":"2.0"}},{"$f":"K10-L10","v":{"v":110,"d":"€ 110.00"}},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"R10*P10","v":0},{"$f":"Q10*R10","v":0},{"$f":"P10-Q10","v":{"v":0,"d":"0.0"}},{"$f":"S10-T10","v":0},null,{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"$f":"Z10*X10","v":{"v":300,"d":"€ 300.00"}},{"$f":"Y10*Z10","v":{"v":300,"d":"€ 300.00"}},{"$f":"X10-Y10","v":{"v":0,"d":"0.0"}},{"$f":"AA10-AB10","v":0},null,{"$f":"H10+P10+X10","v":{"v":5,"d":"5.0"}},{"$f":"K10+S10+AA10","v":{"v":410,"d":"€ 410.00"}},{"$f":"I10+Q10+Y10","v":{"v":3,"d":"3.0"}},{"$f":"L10+T10+AB10","v":{"v":300,"d":"€ 300.00"}},{"$f":"M10+U10+AC10","v":{"v":2,"d":"2.0"}},{"$f":"N10+V10+AD10","v":{"v":110,"d":"€ 110.00"}},null,0,0,{"$f":"AM10-AN10","v":0},null,0,0,{"$f":"AQ10-AR10","v":0},null,{"$f":"AG10+AM10+AQ10","v":{"v":410,"d":"€ 410.00"}},{"$f":"AI10+AN10+AR10","v":{"v":300,"d":"€ 300.00"}},{"$f":"AU10-AV10","v":{"v":110,"d":"€ 110.00"}}]
[{"$f":"A10+1","v":3},"Intro Person 3",0,{"$f":"F10","v":"2016-02-17T09:36:00"},0.4,"2016-02-17T19:12:00",null,{"v":3,"d":"3.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":165,"d":"€ 165.00"},0,{"v":3,"d":"3.0"},{"v":165,"d":"€ 165.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":4,"d":"4.0"},{"v":4,"d":"4.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":400,"d":"€ 400.00"},{"v":400,"d":"€ 400.00"},{"v":0,"d":"0.0"},0,null,{"v":7,"d":"7.0"},{"v":565,"d":"€ 565.00"},{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},{"v":3,"d":"3.0"},{"v":165,"d":"€ 165.00"},null,0,0,0,null,0,0,0,null,{"v":565,"d":"€ 565.00"},{"v":400,"d":"€ 400.00"},{"v":165,"d":"€ 165.00"}]
[4,"Intro Person 4",3,"2016-02-18",0.2,"2016-02-18T04:48:00",null,{"v":2,"d":"2.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":110,"d":"€ 110.00"},0,{"v":2,"d":"2.0"},{"v":110,"d":"€ 110.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":100,"d":"€ 100.00"},{"v":100,"d":"€ 100.00"},{"v":0,"d":"0.0"},0,null,{"v":3,"d":"3.0"},{"v":210,"d":"€ 210.00"},{"v":1,"d":"1.0"},{"v":100,"d":"€ 100.00"},{"v":2,"d":"2.0"},{"v":110,"d":"€ 110.00"},null,0,0,0,null,0,0,0,null,{"v":210,"d":"€ 210.00"},{"v":100,"d":"€ 100.00"},{"v":110,"d":"€ 110.00"}]
[5,"Resarch Documents",4,{"$f":"F12","v":"2016-02-18T04:48:00"},0.7,"2016-02-18T21:36:00",null,{"v":1,"d":"1.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":55,"d":"€ 55.00"},0,{"v":1,"d":"1.0"},{"v":55,"d":"€ 55.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":6,"d":"6.0"},{"v":6,"d":"6.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":600,"d":"€ 600.00"},{"v":600,"d":"€ 600.00"},{"v":0,"d":"0.0"},0,null,{"v":7,"d":"7.0"},{"v":655,"d":"€ 655.00"},{"v":6,"d":"6.0"},{"v":600,"d":"€ 600.00"},{"v":1,"d":"1.0"},{"v":55,"d":"€ 55.00"},null,0,0,0,null,0,0,0,null,{"v":655,"d":"€ 655.00"},{"v":600,"d":"€ 600.00"},{"v":55,"d":"€ 55.00"}]
[6,"Conf Call Management",5,{"$f":"F13","v":"2016-02-18T21:36:00"},0.1,"2016-02-19",null,{"v":1,"d":"1.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":55,"d":"€ 55.00"},0,{"v":1,"d":"1.0"},{"v":55,"d":"€ 55.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":100,"d":"€ 100.00"},{"v":100,"d":"€ 100.00"},{"v":0,"d":"0.0"},0,null,{"v":2,"d":"2.0"},{"v":155,"d":"€ 155.00"},{"v":1,"d":"1.0"},{"v":100,"d":"€ 100.00"},{"v":1,"d":"1.0"},{"v":55,"d":"€ 55.00"},null,0,0,0,null,0,0,0,null,{"v":155,"d":"€ 155.00"},{"v":100,"d":"€ 100.00"},{"v":55,"d":"€ 55.00"}]
[7,"Check Infra structure",6,{"$f":"F14+1","v":"2016-02-20"},0.3,{"$f":"D15","v":"2016-02-20"},{"$nulls":17},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"$f":"Z15*X15","v":{"v":200,"d":"€ 200.00"}},{"$f":"Y15*Z15","v":{"v":200,"d":"€ 200.00"}},{"$f":"X15-Y15","v":{"v":0,"d":"0.0"}},{"$f":"AA15-AB15","v":0},null,{"$f":"H15+P15+X15","v":{"v":2,"d":"2.0"}},{"$f":"K15+S15+AA15","v":{"v":200,"d":"€ 200.00"}},{"$f":"I15+Q15+Y15","v":{"v":2,"d":"2.0"}},{"$f":"L15+T15+AB15","v":{"v":200,"d":"€ 200.00"}},{"$f":"M15+U15+AC15","v":{"v":0,"d":"0.0"}},{"$f":"N15+V15+AD15","v":0},null,0,0,{"$f":"AM15-AN15","v":0},null,0,0,{"$f":"AQ15-AR15","v":0},null,{"$f":"AG15+AM15+AQ15","v":{"v":200,"d":"€ 200.00"}},{"$f":"AI15+AN15+AR15","v":{"v":200,"d":"€ 200.00"}},{"$f":"AU15-AV15","v":0}]
[8,"Aquire information",7,"2016-02-19",0.3,{"$f":"D16","v":"2016-02-19"},{"$nulls":17},{"v":2,"d":"2.0"},{"v":2,"d":"2.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":200,"d":"€ 200.00"},{"v":200,"d":"€ 200.00"},{"v":0,"d":"0.0"},0,null,{"v":2,"d":"2.0"},{"v":200,"d":"€ 200.00"},{"v":2,"d":"2.0"},{"v":200,"d":"€ 200.00"},{"v":0,"d":"0.0"},0,null,0,0,0,null,0,0,0,null,{"v":200,"d":"€ 200.00"},{"v":200,"d":"€ 200.00"},0]
[9,"Send Out invites",8,"2016-02-19",0.2,{"$f":"D17","v":"2016-02-19"},{"$nulls":17},{"v":1,"d":"1.0"},{"v":1,"d":"1.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":100,"d":"€ 100.00"},{"v":100,"d":"€ 100.00"},{"v":0,"d":"0.0"},0,null,{"v":1,"d":"1.0"},{"v":100,"d":"€ 100.00"},{"v":1,"d":"1.0"},{"v":100,"d":"€ 100.00"},{"v":0,"d":"0.0"},0,null,0,0,0,null,0,0,0,null,{"v":100,"d":"€ 100.00"},{"v":100,"d":"€ 100.00"},0]
[10,"Setup Document system",9,"2016-02-19",0.2,"2016-02-19",{"$nulls":17},{"v":3,"d":"3.0"},{"v":3,"d":"3.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":300,"d":"€ 300.00"},{"v":300,"d":"€ 300.00"},{"v":0,"d":"0.0"},0,null,{"v":3,"d":"3.0"},{"v":300,"d":"€ 300.00"},{"v":3,"d":"3.0"},{"v":300,"d":"€ 300.00"},{"v":0,"d":"0.0"},0,null,0,0,0,null,0,0,0,null,{"v":300,"d":"€ 300.00"},{"v":300,"d":"€ 300.00"},0]
[null,"Sub Total",null,null,{"$f":"SUM(E9:E18)","v":{"v":3,"d":"3.0"}},null,null,{"$f":"SUM(H9:H18)","v":{"v":10,"d":"10.0"}},{"$f":"SUM(I9:I18)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(K9:K18)","v":{"v":550,"d":"€ 550.00"}},{"$f":"SUM(L9:L18)","v":0},{"$f":"SUM(M9:M18)","v":{"v":10,"d":"10.0"}},{"$f":"SUM(N9:N18)","v":{"v":550,"d":"€ 550.00"}},null,{"$f":"SUM(P9:P18)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(Q9:Q18)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(S9:S18)","v":0},{"$f":"SUM(T9:T18)","v":0},{"$f":"SUM(U9:U18)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(V9:V18)","v":0},null,{"$f":"SUM(X9:X18)","v":{"v":24,"d":"24.0"}},{"$f":"SUM(Y9:Y18)","v":{"v":24,"d":"24.0"}},null,{"$f":"SUM(AA9:AA18)","v":{"v":2400,"d":"€ 2,400.00"}},{"v":2400,"d":"€ 2,400.00"},{"v":0,"d":"0.0"},0,{"v":0,"d":"0.0"},{"v":34,"d":"34.0"},{"v":2950,"d":"€ 2,950.00"},{"v":24,"d":"24.0"},{"v":2400,"d":"€ 2,400.00"},{"v":10,"d":"10.0"},{"v":550,"d":"€ 550.00"},{"v":0,"d":"0.0"},0,0,0,0,0,0,0,{"v":0,"d":"0.0"},{"v":2950,"d":"€ 2,950.00"},{"v":2400,"d":"€ 2,400.00"},{"v":550,"d":"€ 550.00"}]
[null,"Get Resource involvement",null,{"$f":"F18+E19","v":"2016-02-22"},{"$f":"E26","v":{"v":5,"d":"5.0"}},{"$f":"E20+D20","v":"2016-02-27"}]
[11,"Various Mngt Meetings",10,{"$f":"D20","v":"2016-02-22"},2.5,{"$f":"D21+E21","v":"2016-02-24T12:00:00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"J21*H21","v":0},{"$f":"I21*J21","v":0},{"$f":"H21-I21","v":{"v":0,"d":"0.0"}},{"$f":"K21-L21","v":0},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"R21*P21","v":0},{"$f":"Q21*R21","v":0},{"$f":"P21-Q21","v":{"v":0,"d":"0.0"}},{"$f":"S21-T21","v":0},null,{"v":20,"d":"20.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"$f":"Z21*X21","v":{"v":2000,"d":"€ 2,000.00"}},{"$f":"Y21*Z21","v":0},{"$f":"X21-Y21","v":{"v":20,"d":"20.0"}},{"$f":"AA21-AB21","v":{"v":2000,"d":"€ 2,000.00"}},null,{"$f":"H21+P21+X21","v":{"v":20,"d":"20.0"}},{"$f":"K21+S21+AA21","v":{"v":2000,"d":"€ 2,000.00"}},{"$f":"I21+Q21+Y21","v":{"v":0,"d":"0.0"}},{"$f":"L21+T21+AB21","v":0},{"$f":"M21+U21+AC21","v":{"v":20,"d":"20.0"}},{"$f":"N21+V21+AD21","v":{"v":2000,"d":"€ 2,000.00"}},null,0,0,{"$f":"AM21-AN21","v":0},null,0,0,{"$f":"AQ21-AR21","v":0},null,{"$f":"AG21+AM21+AQ21","v":{"v":2000,"d":"€ 2,000.00"}},{"$f":"AI21+AN21+AR21","v":0},{"$f":"AU21-AV21","v":{"v":2000,"d":"€ 2,000.00"}}]
[12,"Create Planning",10,{"$f":"D21","v":"2016-02-22"},0.5,"2016-02-26",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"J22*H22","v":0},{"$f":"I22*J22","v":0},{"$f":"H22-I22","v":{"v":0,"d":"0.0"}},{"$f":"K22-L22","v":0},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"R22*P22","v":0},{"$f":"Q22*R22","v":0},{"$f":"P22-Q22","v":{"v":0,"d":"0.0"}},{"$f":"S22-T22","v":0},null,{"v":4,"d":"4.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"$f":"Z22*X22","v":{"v":400,"d":"€ 400.00"}},{"$f":"Y22*Z22","v":0},{"$f":"X22-Y22","v":{"v":4,"d":"4.0"}},{"$f":"AA22-AB22","v":{"v":400,"d":"€ 400.00"}},null,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},{"v":0,"d":"0.0"},0,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},null,0,0,{"$f":"AM22-AN22","v":0},null,0,0,{"$f":"AQ22-AR22","v":0},null,{"$f":"AG22+AM22+AQ22","v":{"v":400,"d":"€ 400.00"}},{"$f":"AI22+AN22+AR22","v":0},{"$f":"AU22-AV22","v":{"v":400,"d":"€ 400.00"}}]
[13,"Update System",10,{"$f":"D22","v":"2016-02-22"},0.5,"2016-02-26",null,{"v":1,"d":"1.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":55,"d":"€ 55.00"},0,{"v":1,"d":"1.0"},{"v":55,"d":"€ 55.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":4,"d":"4.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":400,"d":"€ 400.00"},0,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},null,{"v":5,"d":"5.0"},{"v":455,"d":"€ 455.00"},{"v":0,"d":"0.0"},0,{"v":5,"d":"5.0"},{"v":455,"d":"€ 455.00"},null,0,0,0,null,0,0,0,null,{"v":455,"d":"€ 455.00"},0,{"v":455,"d":"€ 455.00"}]
[{"$f":"A23+1","v":14},"Create BC and Finance",10,{"$f":"D23","v":"2016-02-22"},{"v":1,"d":"1.0"},"2016-02-26",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":8,"d":"8.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":800,"d":"€ 800.00"},0,{"v":8,"d":"8.0"},{"v":800,"d":"€ 800.00"},null,{"v":8,"d":"8.0"},{"v":800,"d":"€ 800.00"},{"v":0,"d":"0.0"},0,{"v":8,"d":"8.0"},{"v":800,"d":"€ 800.00"},null,0,0,0,null,0,0,0,null,{"v":800,"d":"€ 800.00"},0,{"v":800,"d":"€ 800.00"}]
[15,"Conf Call Management",10,"2016-02-23",0.5,{"$f":"D25+E25","v":"2016-02-23T12:00:00"},null,{"v":1,"d":"1.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":55,"d":"€ 55.00"},0,{"v":1,"d":"1.0"},{"v":55,"d":"€ 55.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":4,"d":"4.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":400,"d":"€ 400.00"},0,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},null,{"v":5,"d":"5.0"},{"v":455,"d":"€ 455.00"},{"v":0,"d":"0.0"},0,{"v":5,"d":"5.0"},{"v":455,"d":"€ 455.00"},null,0,0,0,null,0,0,0,null,{"v":455,"d":"€ 455.00"},0,{"v":455,"d":"€ 455.00"}]
[null,"Sub Total",null,null,{"$f":"SUM(E21:E25)","v":{"v":5,"d":"5.0"}},null,null,{"$f":"SUM(H21:H25)","v":{"v":2,"d":"2.0"}},{"$f":"SUM(I21:I25)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(K21:K25)","v":{"v":110,"d":"€ 110.00"}},{"$f":"SUM(L21:L25)","v":0},{"$f":"SUM(M21:M25)","v":{"v":2,"d":"2.0"}},{"$f":"SUM(N21:N25)","v":{"v":110,"d":"€ 110.00"}},null,{"$f":"SUM(P21:P25)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(Q21:Q25)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(S21:S25)","v":0},{"$f":"SUM(T21:T25)","v":0},{"$f":"SUM(U21:U25)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(V21:V25)","v":0},null,{"$f":"SUM(X21:X25)","v":{"v":40,"d":"40.0"}},{"$f":"SUM(Y21:Y25)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AA21:AA25)","v":{"v":4000,"d":"€ 4,000.00"}},{"$f":"SUM(AB21:AB25)","v":0},{"$f":"SUM(AC21:AC25)","v":{"v":40,"d":"40.0"}},{"$f":"SUM(AD21:AD25)","v":{"v":4000,"d":"€ 4,000.00"}},null,{"$f":"SUM(AF21:AF25)","v":{"v":42,"d":"42.0"}},{"$f":"K26+S26+AA26","v":{"v":4110,"d":"€ 4,110.00"}},{"$f":"SUM(AH21:AH25)","v":{"v":0,"d":"0.0"}},{"$f":"L26+T26+AB26","v":0},{"$f":"SUM(AJ21:AJ25)","v":{"v":42,"d":"42.0"}},{"$f":"N26+V26+AD26","v":{"v":4110,"d":"€ 4,110.00"}},null,{"$f":"SUM(AM21:AM25)","v":0},{"$f":"SUM(AN21:AN25)","v":0},{"$f":"AM26-AN26","v":0},null,{"$f":"SUM(AQ21:AQ25)","v":0},{"$f":"SUM(AR21:AR25)","v":0},{"$f":"AQ26-AR26","v":0},null,{"$f":"SUM(AU21:AU25)","v":{"v":4110,"d":"€ 4,110.00"}},{"$f":"SUM(AV21:AV25)","v":0},{"$f":"SUM(AW21:AW25)","v":{"v":4110,"d":"€ 4,110.00"}}]
[null,"DC-2",null,{"$f":"F7+1","v":"2016-02-21"},{"$f":"E28+E39","v":{"v":81,"d":"81.0"}},{"$f":"F39","v":"2016-05-18"},null,{"$f":"H38+H49","v":{"v":22,"d":"22.0"}},{"$f":"I38+I49","v":{"v":0,"d":"0.0"}},null,{"$f":"K38+K49","v":{"v":1210,"d":"€ 1,210.00"}},{"$f":"L38+L49","v":0},{"$f":"M38+M49","v":{"v":22,"d":"22.0"}},{"$f":"N38+N49","v":{"v":1210,"d":"€ 1,210.00"}},null,{"$f":"P38+P49","v":{"v":0,"d":"0.0"}},{"$f":"Q38+Q49","v":{"v":0,"d":"0.0"}},null,{"$f":"S38+S49","v":0},{"$f":"T38+T49","v":0},{"$f":"U38+U49","v":{"v":0,"d":"0.0"}},{"$f":"V38+V49","v":0},null,{"$f":"X38+X49","v":{"v":73,"d":"73.0"}},{"$f":"Y38+Y49","v":{"v":0,"d":"0.0"}},null,{"$f":"AA38+AA49","v":{"v":7300,"d":"€ 7,300.00"}},{"$f":"AB38+AB49","v":0},{"$f":"AC38+AC49","v":{"v":73,"d":"73.0"}},{"$f":"AD38+AD49","v":{"v":7300,"d":"€ 7,300.00"}},{"$nulls":8},{"$f":"AM38+AM49","v":0},{"$f":"AN38+AN49","v":0},null,null,{"$f":"AQ38+AQ49","v":0},{"$f":"AR38+AR49","v":0},{"$f":"AS38+AS49","v":0},null,{"$f":"AQ27+AM27+Z27+S27+K27","v":{"v":1210,"d":"€ 1,210.00"}},{"$f":"AR27+AN27+AA27+T27+L27","v":{"v":7300,"d":"€ 7,300.00"}},{"$f":"AS27+AO27+AB27+U27+M27","v":{"v":22,"d":"€ 22.00"}}]
[null,"Deliverable-3",null,{"$f":"F20","v":"2016-02-27"},{"$f":"E38","v":{"v":58,"d":"58.0"}},{"$f":"E28+D28","v":"2016-04-25"}]
[16,"Hardware",0,"2016-05-27",{"v":1,"d":"1.0"},{"$f":"D29+E29","v":"2016-05-28"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"J29*H29","v":0},{"$f":"I29*J29","v":0},{"$f":"H29-I29","v":{"v":0,"d":"0.0"}},{"$f":"K29-L29","v":0},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"R29*P29","v":0},{"$f":"Q29*R29","v":0},{"$f":"P29-Q29","v":{"v":0,"d":"0.0"}},{"$f":"S29-T29","v":0},null,{"v":5,"d":"5.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"$f":"Z29*X29","v":{"v":500,"d":"€ 500.00"}},{"$f":"Y29*Z29","v":0},{"$f":"X29-Y29","v":{"v":5,"d":"5.0"}},{"$f":"AA29-AB29","v":{"v":500,"d":"€ 500.00"}},null,{"$f":"H29+P29+X29","v":{"v":5,"d":"5.0"}},{"$f":"K29+S29+AA29","v":{"v":500,"d":"€ 500.00"}},{"$f":"I29+Q29+Y29","v":{"v":0,"d":"0.0"}},{"$f":"L29+T29+AB29","v":0},{"$f":"M29+U29+AC29","v":{"v":5,"d":"5.0"}},{"$f":"N29+V29+AD29","v":{"v":500,"d":"€ 500.00"}},null,0,0,{"$f":"AM29-AN29","v":0},null,0,0,{"$f":"AQ29-AR29","v":0},null,{"$f":"AG29+AM29+AQ29","v":{"v":500,"d":"€ 500.00"}},{"$f":"AI29+AN29+AR29","v":0},{"$f":"AU29-AV29","v":{"v":500,"d":"€ 500.00"}}]
[{"$f":"A29+1","v":17},"Software",0,{"$f":"F29","v":"2016-05-28"},{"v":5,"d":"5.0"},{"$f":"D30+E30","v":"2016-06-02"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"J30*H30","v":0},{"$f":"I30*J30","v":0},{"$f":"H30-I30","v":{"v":0,"d":"0.0"}},{"$f":"K30-L30","v":0},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"R30*P30","v":0},{"$f":"Q30*R30","v":0},{"$f":"P30-Q30","v":{"v":0,"d":"0.0"}},{"$f":"S30-T30","v":0},null,{"v":3,"d":"3.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"$f":"Z30*X30","v":{"v":300,"d":"€ 300.00"}},{"$f":"Y30*Z30","v":0},{"$f":"X30-Y30","v":{"v":3,"d":"3.0"}},{"$f":"AA30-AB30","v":{"v":300,"d":"€ 300.00"}},null,{"v":3,"d":"3.0"},{"v":300,"d":"€ 300.00"},{"v":0,"d":"0.0"},0,{"v":3,"d":"3.0"},{"v":300,"d":"€ 300.00"},null,0,0,{"$f":"AM30-AN30","v":0},null,0,0,{"$f":"AQ30-AR30","v":0},null,{"$f":"AG30+AM30+AQ30","v":{"v":300,"d":"€ 300.00"}},{"$f":"AI30+AN30+AR30","v":0},{"$f":"AU30-AV30","v":{"v":300,"d":"€ 300.00"}}]
[{"$f":"A30+1","v":18},"Interface",0,{"$f":"F30","v":"2016-06-02"},{"v":12,"d":"12.0"},"2016-06-14",null,{"v":1,"d":"1.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":55,"d":"€ 55.00"},0,{"v":1,"d":"1.0"},{"v":55,"d":"€ 55.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":6,"d":"6.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":600,"d":"€ 600.00"},0,{"v":6,"d":"6.0"},{"v":600,"d":"€ 600.00"},null,{"v":7,"d":"7.0"},{"v":655,"d":"€ 655.00"},{"v":0,"d":"0.0"},0,{"v":7,"d":"7.0"},{"v":655,"d":"€ 655.00"},null,0,0,0,null,0,0,0,null,{"v":655,"d":"€ 655.00"},0,{"v":655,"d":"€ 655.00"}]
[19,"Development",0,"2016-06-14",{"v":23,"d":"23.0"},"2016-07-07",null,{"v":1,"d":"1.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":55,"d":"€ 55.00"},0,{"v":1,"d":"1.0"},{"v":55,"d":"€ 55.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":5,"d":"5.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":500,"d":"€ 500.00"},0,{"v":5,"d":"5.0"},{"v":500,"d":"€ 500.00"},null,{"v":6,"d":"6.0"},{"v":555,"d":"€ 555.00"},{"v":0,"d":"0.0"},0,{"v":6,"d":"6.0"},{"v":555,"d":"€ 555.00"},null,0,0,0,null,0,0,0,null,{"v":555,"d":"€ 555.00"},0,{"v":555,"d":"€ 555.00"}]
[20,"Testing",0,"2016-07-07",{"v":5,"d":"5.0"},"2016-07-12",null,{"v":1,"d":"1.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":55,"d":"€ 55.00"},0,{"v":1,"d":"1.0"},{"v":55,"d":"€ 55.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":4,"d":"4.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":400,"d":"€ 400.00"},0,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},null,{"v":5,"d":"5.0"},{"v":455,"d":"€ 455.00"},{"v":0,"d":"0.0"},0,{"v":5,"d":"5.0"},{"v":455,"d":"€ 455.00"},null,0,0,0,null,0,0,0,null,{"v":455,"d":"€ 455.00"},0,{"v":455,"d":"€ 455.00"}]
[21,"Migration",0,"2016-07-12",{"v":5,"d":"5.0"},"2016-07-17",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":3,"d":"3.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":300,"d":"€ 300.00"},0,{"v":3,"d":"3.0"},{"v":300,"d":"€ 300.00"},null,{"v":3,"d":"3.0"},{"v":300,"d":"€ 300.00"},{"v":0,"d":"0.0"},0,{"v":3,"d":"3.0"},{"v":300,"d":"€ 300.00"},null,0,0,0,null,0,0,0,null,{"v":300,"d":"€ 300.00"},0,{"v":300,"d":"€ 300.00"}]
[22,"Implementation",0,"2016-07-17",{"v":3,"d":"3.0"},"2016-07-20",null,{"v":1,"d":"1.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":55,"d":"€ 55.00"},0,{"v":1,"d":"1.0"},{"v":55,"d":"€ 55.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":2,"d":"2.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":200,"d":"€ 200.00"},0,{"v":2,"d":"2.0"},{"v":200,"d":"€ 200.00"},null,{"v":3,"d":"3.0"},{"v":255,"d":"€ 255.00"},{"v":0,"d":"0.0"},0,{"v":3,"d":"3.0"},{"v":255,"d":"€ 255.00"},null,0,0,0,null,0,0,0,null,{"v":255,"d":"€ 255.00"},0,{"v":255,"d":"€ 255.00"}]
[23,"PMO Cost",0,"2016-07-20",{"v":2,"d":"2.0"},"2016-07-22",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":6,"d":"6.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":600,"d":"€ 600.00"},0,{"v":6,"d":"6.0"},{"v":600,"d":"€ 600.00"},null,{"v":6,"d":"6.0"},{"v":600,"d":"€ 600.00"},{"v":0,"d":"0.0"},0,{"v":6,"d":"6.0"},{"v":600,"d":"€ 600.00"},null,0,0,0,null,0,0,0,null,{"v":600,"d":"€ 600.00"},0,{"v":600,"d":"€ 600.00"}]
[24,"Process",0,"2016-07-22",{"v":2,"d":"2.0"},"2016-07-24",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":2,"d":"2.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":200,"d":"€ 200.00"},0,{"v":2,"d":"2.0"},{"v":200,"d":"€ 200.00"},null,{"v":2,"d":"2.0"},{"v":200,"d":"€ 200.00"},{"v":0,"d":"0.0"},0,{"v":2,"d":"2.0"},{"v":200,"d":"€ 200.00"},null,0,0,0,null,0,0,0,null,{"v":200,"d":"€ 200.00"},0,{"v":200,"d":"€ 200.00"}]
[null,"Sub Total",null,null,{"$f":"SUM(E29:E37)","v":{"v":58,"d":"58.0"}},null,null,{"$f":"SUM(H29:H37)","v":{"v":4,"d":"4.0"}},{"$f":"SUM(I29:I37)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(K29:K37)","v":{"v":220,"d":"€ 220.00"}},{"$f":"SUM(L29:L37)","v":0},{"$f":"SUM(M29:M37)","v":{"v":4,"d":"4.0"}},{"$f":"SUM(N29:N37)","v":{"v":220,"d":"€ 220.00"}},null,{"$f":"SUM(P29:P37)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(Q29:Q37)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(S29:S37)","v":0},{"$f":"SUM(T29:T37)","v":0},{"$f":"SUM(U29:U37)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(V29:V37)","v":0},null,{"$f":"SUM(X29:X37)","v":{"v":36,"d":"36.0"}},{"$f":"SUM(Y29:Y37)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AA29:AA37)","v":{"v":3600,"d":"€ 3,600.00"}},{"$f":"SUM(AB29:AB37)","v":0},{"$f":"SUM(AC29:AC37)","v":{"v":36,"d":"36.0"}},{"$f":"SUM(AD29:AD37)","v":{"v":3600,"d":"€ 3,600.00"}},null,{"$f":"SUM(AF29:AF37)","v":{"v":40,"d":"40.0"}},{"$f":"K38+S38+AA38","v":{"v":3820,"d":"€ 3,820.00"}},{"$f":"SUM(AH29:AH37)","v":{"v":0,"d":"0.0"}},{"$f":"L38+T38+AB38","v":0},{"$f":"SUM(AJ29:AJ37)","v":{"v":40,"d":"40.0"}},{"$f":"N38+V38+AD38","v":{"v":3820,"d":"€ 3,820.00"}},null,{"$f":"SUM(AM29:AM37)","v":0},{"$f":"SUM(AN29:AN37)","v":0},{"$f":"AM38-AN38","v":0},null,{"$f":"SUM(AQ29:AQ37)","v":0},{"$f":"SUM(AR29:AR37)","v":0},{"$f":"AQ38-AR38","v":0},null,{"$f":"SUM(AU29:AU37)","v":{"v":3820,"d":"€ 3,820.00"}},{"$f":"SUM(AV29:AV37)","v":0},{"$f":"SUM(AW29:AW37)","v":{"v":3820,"d":"€ 3,820.00"}}]
[null,"Deliverable-4",null,{"$f":"F28","v":"2016-04-25"},{"$f":"E49","v":{"v":23,"d":"23.0"}},{"$f":"E39+D39","v":"2016-05-18"}]
[{"$f":"A37+1","v":25},"Hardware",0,{"$f":"F37","v":"2016-07-24"},{"v":1,"d":"1.0"},{"$f":"D40+E40","v":"2016-07-25"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"J40*H40","v":0},{"$f":"I40*J40","v":0},{"$f":"H40-I40","v":{"v":0,"d":"0.0"}},{"$f":"K40-L40","v":0},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"R40*P40","v":0},{"$f":"Q40*R40","v":0},{"$f":"P40-Q40","v":{"v":0,"d":"0.0"}},{"$f":"S40-T40","v":0},null,{"v":2,"d":"2.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"$f":"Z40*X40","v":{"v":200,"d":"€ 200.00"}},{"$f":"Y40*Z40","v":0},{"$f":"X40-Y40","v":{"v":2,"d":"2.0"}},{"$f":"AA40-AB40","v":{"v":200,"d":"€ 200.00"}},null,{"$f":"H40+P40+X40","v":{"v":2,"d":"2.0"}},{"$f":"K40+S40+AA40","v":{"v":200,"d":"€ 200.00"}},{"$f":"I40+Q40+Y40","v":{"v":0,"d":"0.0"}},{"$f":"L40+T40+AB40","v":0},{"$f":"M40+U40+AC40","v":{"v":2,"d":"2.0"}},{"$f":"N40+V40+AD40","v":{"v":200,"d":"€ 200.00"}},null,0,0,{"$f":"AM40-AN40","v":0},null,0,0,{"$f":"AQ40-AR40","v":0},null,{"$f":"AG40+AM40+AQ40","v":{"v":200,"d":"€ 200.00"}},{"$f":"AI40+AN40+AR40","v":0},{"$f":"AU40-AV40","v":{"v":200,"d":"€ 200.00"}}]
[{"$f":"A40+1","v":26},"Software",1,{"$f":"F40","v":"2016-07-25"},{"v":3,"d":"3.0"},{"$f":"D41+E41","v":"2016-07-28"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"J41*H41","v":0},{"$f":"I41*J41","v":0},{"$f":"H41-I41","v":{"v":0,"d":"0.0"}},{"$f":"K41-L41","v":0},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"$f":"R41*P41","v":0},{"$f":"Q41*R41","v":0},{"$f":"P41-Q41","v":{"v":0,"d":"0.0"}},{"$f":"S41-T41","v":0},null,{"v":6,"d":"6.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"$f":"Z41*X41","v":{"v":600,"d":"€ 600.00"}},{"$f":"Y41*Z41","v":0},{"$f":"X41-Y41","v":{"v":6,"d":"6.0"}},{"$f":"AA41-AB41","v":{"v":600,"d":"€ 600.00"}},null,{"v":6,"d":"6.0"},{"v":600,"d":"€ 600.00"},{"v":0,"d":"0.0"},0,{"v":6,"d":"6.0"},{"v":600,"d":"€ 600.00"},null,0,0,{"$f":"AM41-AN41","v":0},null,0,0,{"$f":"AQ41-AR41","v":0},null,{"$f":"AG41+AM41+AQ41","v":{"v":600,"d":"€ 600.00"}},{"$f":"AI41+AN41+AR41","v":0},{"$f":"AU41-AV41","v":{"v":600,"d":"€ 600.00"}}]
[{"$f":"A41+1","v":27},"Interface",2,{"$f":"F41","v":"2016-07-28"},{"v":4,"d":"4.0"},"2016-08-01",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":4,"d":"4.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":400,"d":"€ 400.00"},0,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},null,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},{"v":0,"d":"0.0"},0,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},null,0,0,0,null,0,0,0,null,{"v":400,"d":"€ 400.00"},0,{"v":400,"d":"€ 400.00"}]
[28,"Development",3,"2016-08-01",{"v":3,"d":"3.0"},"2016-08-04",null,{"v":3,"d":"3.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":165,"d":"€ 165.00"},0,{"v":3,"d":"3.0"},{"v":165,"d":"€ 165.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":5,"d":"5.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":500,"d":"€ 500.00"},0,{"v":5,"d":"5.0"},{"v":500,"d":"€ 500.00"},null,{"v":8,"d":"8.0"},{"v":665,"d":"€ 665.00"},{"v":0,"d":"0.0"},0,{"v":8,"d":"8.0"},{"v":665,"d":"€ 665.00"},null,0,0,0,null,0,0,0,null,{"v":665,"d":"€ 665.00"},0,{"v":665,"d":"€ 665.00"}]
[29,"Testing",4,"2016-08-04",{"v":4,"d":"4.0"},"2016-08-08",null,{"v":5,"d":"5.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":275,"d":"€ 275.00"},0,{"v":5,"d":"5.0"},{"v":275,"d":"€ 275.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":4,"d":"4.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":400,"d":"€ 400.00"},0,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},null,{"v":9,"d":"9.0"},{"v":675,"d":"€ 675.00"},{"v":0,"d":"0.0"},0,{"v":9,"d":"9.0"},{"v":675,"d":"€ 675.00"},null,0,0,0,null,0,0,0,null,{"v":675,"d":"€ 675.00"},0,{"v":675,"d":"€ 675.00"}]
[30,"Migration",5,"2016-08-08",{"v":3,"d":"3.0"},"2016-08-11",null,{"v":4,"d":"4.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":220,"d":"€ 220.00"},0,{"v":4,"d":"4.0"},{"v":220,"d":"€ 220.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":3,"d":"3.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":300,"d":"€ 300.00"},0,{"v":3,"d":"3.0"},{"v":300,"d":"€ 300.00"},null,{"v":7,"d":"7.0"},{"v":520,"d":"€ 520.00"},{"v":0,"d":"0.0"},0,{"v":7,"d":"7.0"},{"v":520,"d":"€ 520.00"},null,0,0,0,null,0,0,0,null,{"v":520,"d":"€ 520.00"},0,{"v":520,"d":"€ 520.00"}]
[31,"Implementation",6,"2016-08-11",{"v":2,"d":"2.0"},"2016-08-13",null,{"v":3,"d":"3.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":165,"d":"€ 165.00"},0,{"v":3,"d":"3.0"},{"v":165,"d":"€ 165.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":4,"d":"4.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":400,"d":"€ 400.00"},0,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},null,{"v":7,"d":"7.0"},{"v":565,"d":"€ 565.00"},{"v":0,"d":"0.0"},0,{"v":7,"d":"7.0"},{"v":565,"d":"€ 565.00"},null,0,0,0,null,0,0,0,null,{"v":565,"d":"€ 565.00"},0,{"v":565,"d":"€ 565.00"}]
[32,"PMO Cost",7,"2016-08-13",{"v":3,"d":"3.0"},"2016-08-16",null,{"v":3,"d":"3.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},{"v":165,"d":"€ 165.00"},0,{"v":3,"d":"3.0"},{"v":165,"d":"€ 165.00"},null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":5,"d":"5.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":500,"d":"€ 500.00"},0,{"v":5,"d":"5.0"},{"v":500,"d":"€ 500.00"},null,{"v":8,"d":"8.0"},{"v":665,"d":"€ 665.00"},{"v":0,"d":"0.0"},0,{"v":8,"d":"8.0"},{"v":665,"d":"€ 665.00"},null,0,0,0,null,0,0,0,null,{"v":665,"d":"€ 665.00"},0,{"v":665,"d":"€ 665.00"}]
[33,"Process",8,"2016-08-16",{"v":0,"d":"0.0"},"2016-08-16",null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":0,"d":"0.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$5","v":{"v":55,"d":"€ 55.00"}},0,0,{"v":0,"d":"0.0"},0,null,{"v":4,"d":"4.0"},{"v":0,"d":"0.0"},{"$f":"Resouce!$C$7","v":{"v":100,"d":"€ 100.00"}},{"v":400,"d":"€ 400.00"},0,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},null,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},{"v":0,"d":"0.0"},0,{"v":4,"d":"4.0"},{"v":400,"d":"€ 400.00"},null,0,0,0,null,0,0,0,null,{"v":400,"d":"€ 400.00"},0,{"v":400,"d":"€ 400.00"}]
[null,"Sub Total",null,null,{"$f":"SUM(E40:E48)","v":{"v":23,"d":"23.0"}},null,null,{"$f":"SUM(H40:H48)","v":{"v":18,"d":"18.0"}},{"$f":"SUM(I40:I48)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(K40:K48)","v":{"v":990,"d":"€ 990.00"}},{"$f":"SUM(L40:L48)","v":0},{"$f":"SUM(M40:M48)","v":{"v":18,"d":"18.0"}},{"$f":"SUM(N40:N48)","v":{"v":990,"d":"€ 990.00"}},null,{"$f":"SUM(P40:P48)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(Q40:Q48)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(S40:S48)","v":0},{"$f":"SUM(T40:T48)","v":0},{"$f":"SUM(U40:U48)","v":{"v":0,"d":"0.0"}},{"$f":"SUM(V40:V48)","v":0},null,{"$f":"SUM(X40:X48)","v":{"v":37,"d":"37.0"}},{"$f":"SUM(Y40:Y48)","v":{"v":0,"d":"0.0"}},null,{"$f":"SUM(AA40:AA48)","v":{"v":3700,"d":"€ 3,700.00"}},{"$f":"SUM(AB40:AB48)","v":0},{"$f":"SUM(AC40:AC48)","v":{"v":37,"d":"37.0"}},{"$f":"SUM(AD40:AD48)","v":{"v":3700,"d":"€ 3,700.00"}},null,{"$f":"SUM(AF40:AF48)","v":{"v":55,"d":"55.0"}},{"$f":"K49+S49+AA49","v":{"v":4690,"d":"€ 4,690.00"}},{"$f":"SUM(AH40:AH48)","v":{"v":0,"d":"0.0"}},{"$f":"L49+T49+AB49","v":0},{"$f":"SUM(AJ40:AJ48)","v":{"v":55,"d":"55.0"}},{"$f":"N49+V49+AD49","v":{"v":4690,"d":"€ 4,690.00"}},null,{"$f":"SUM(AM40:AM48)","v":0},{"$f":"SUM(AN40:AN48)","v":0},{"$f":"AM49-AN49","v":0},null,{"$f":"SUM(AQ40:AQ48)","v":0},{"$f":"SUM(AR40:AR48)","v":0},{"$f":"AQ49-AR49","v":0},null,{"$f":"SUM(AU40:AU48)","v":{"v":4690,"d":"€ 4,690.00"}},{"$f":"SUM(AV40:AV48)","v":0},{"$f":"SUM(AW40:AW48)","v":{"v":4690,"d":"€ 4,690.00"}}]

{"sheet":"Total Overview","index":3,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[1,1,2,1],[1,2,1,4]]}
[]
[null,"Project Part","Cost"]
[null,null,"Plannned","Actuals","Variant"]
[null,"Resources",{"$f":"'Project Planning'!AG6","v":{"v":15570,"d":"€ 15,570.00"}},{"$f":"'Project Planning'!AI6","v":{"v":2400,"d":"€ 2,400.00"}},{"$f":"'Project Planning'!AK6","v":{"v":13170,"d":"€ 13,170.00"}}]
[null,"Fixed Cost",{"$f":"'Project Planning'!AM6","v":0},{"$f":"'Project Planning'!AN6","v":0},{"$f":"'Project Planning'!AO6","v":0}]
[null,"Operational Cost",{"$f":"'Project Planning'!AQ6","v":0},{"$f":"'Project Planning'!AR6","v":0},{"$f":"'Project Planning'!AS6","v":0}]
[null,"Total Project Cost",{"$f":"SUM(C4:C6)","v":{"v":15570,"d":"€ 15,570.00"}},{"$f":"SUM(D4:D6)","v":{"v":2400,"d":"€ 2,400.00"}},{"v":13170,"d":"€ 13,170.00"}]

{"sheet":"Changes","index":4,"n_rows":51,"n_cols":8,"rows_kept":51,"merged":[[1,1,2,1],[1,2,1,4],[8,1,9,1],[8,2,8,4],[15,1,16,1],[15,2,15,4],[22,1,23,1],[22,2,22,4],[29,1,30,1],[29,2,29,4],[36,1,37,1],[36,2,36,4],[43,1,44,1],[43,2,43,4]]}
[]
[null,"Change","Cost",{"$nulls":3},"Request Date","2016-01-01"]
[null,null,"Plannned","Actuals","Variant",null,"Approval Date","2016-01-18"]
[null,"Resources",0,0,{"$f":"C4-D4","v":0},null,"Reference",12345]
[null,"Fixed Cost",0,0,{"$f":"C5-D5","v":0}]
[null,"Operational Cost",0,0,0]
[null,"Total Change Cost",{"$f":"SUM(C4:C6)","v":0},{"$f":"SUM(D4:D6)","v":0},0]
[]
[null,"Change","Cost",{"$nulls":3},"Request Date","2016-01-01"]
[null,null,"Plannned","Actuals","Variant",null,"Approval Date","2016-01-18"]
[null,"Resources",0,0,{"$f":"C11-D11","v":0},null,"Reference",12345]
[null,"Fixed Cost",0,0,{"$f":"C12-D12","v":0}]
[null,"Operational Cost",0,0,0]
[null,"Total Change Cost",{"$f":"SUM(C11:C13)","v":0},{"$f":"SUM(D11:D13)","v":0},0]
[]
[null,"Change","Cost",{"$nulls":3},"Request Date","2016-01-01"]
[null,null,"Plannned","Actuals","Variant",null,"Approval Date","2016-01-18"]
[null,"Resources",0,0,{"$f":"C18-D18","v":0},null,"Reference",12345]
[null,"Fixed Cost",0,0,{"$f":"C19-D19","v":0}]
[null,"Operational Cost",0,0,0]
[null,"Total Change Cost",{"$f":"SUM(C18:C20)","v":0},0,0]
[]
[null,"Change","Cost",{"$nulls":3},"Request Date","2016-01-01"]
[null,null,"Plannned","Actuals","Variant",null,"Approval Date","2016-01-18"]
[null,"Resources",0,0,{"$f":"C25-D25","v":0},null,"Reference",12345]
[null,"Fixed Cost",0,0,{"$f":"C26-D26","v":0}]
[null,"Operational Cost",0,0,0]
[null,"Total Change Cost",{"$f":"SUM(C25:C27)","v":0},{"$f":"SUM(D25:D27)","v":0},0]
[]
[null,"Change","Cost",{"$nulls":3},"Request Date","2016-01-01"]
[null,null,"Plannned","Actuals","Variant",null,"Approval Date","2016-01-18"]
[null,"Resources",0,0,{"$f":"C32-D32","v":0},null,"Reference",12345]
[null,"Fixed Cost",0,0,{"$f":"C33-D33","v":0}]
[null,"Operational Cost",0,0,0]
[null,"Total Change Cost",{"$f":"SUM(C32:C34)","v":0},{"$f":"SUM(D32:D34)","v":0},0]
[]
[null,"Total Change Cost","Cost"]
[null,null,"Plannned","Actuals","Variant"]
[null,"Total Resources",{"$f":"C32+C25+C18+C11+C4","v":0},0,{"$f":"C39-D39","v":0}]
[null,"Total Fixed Cost",0,0,{"$f":"C40-D40","v":0}]
[null,"Total Operational Cost",0,0,0]
[null,"Total Change Cost",0,0,0]
[]
[null,"Project Part","Cost"]
[null,null,"Plannned","Actuals","Variant"]
[null,"Resources",{"$f":"'Total Overview'!C4","v":{"v":15570,"d":"€ 15,570.00"}},{"$f":"'Total Overview'!D4","v":{"v":2400,"d":"€ 2,400.00"}},{"$f":"'Total Overview'!E4","v":{"v":13170,"d":"€ 13,170.00"}}]
[null,"Fixed Cost",{"$f":"'Total Overview'!C5","v":0},{"$f":"'Total Overview'!D5","v":0},{"$f":"'Total Overview'!E5","v":0}]
[null,"Operational Cost",{"$f":"'Total Overview'!C6","v":0},{"$f":"'Total Overview'!D6","v":0},{"$f":"'Total Overview'!E6","v":0}]
[null,"Total Project Cost",{"$f":"SUM(C46:C48)","v":{"v":15570,"d":"€ 15,570.00"}},{"$f":"SUM(D46:D48)","v":{"v":2400,"d":"€ 2,400.00"}},{"v":13170,"d":"€ 13,170.00"}]
[]
[null,"Total General",{"$f":"C42+C49","v":{"v":15570,"d":"€ 15,570.00"}},{"$f":"D42+D49","v":{"v":2400,"d":"€ 2,400.00"}},{"v":13170,"d":"€ 13,170.00"}]