{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Project Plan","Breakdown of HR Costs"],"read":"whole","date_system":"1900"}

{"sheet":"Project Plan","index":0,"n_rows":28,"n_cols":12,"rows_kept":28,"merged":[[2,0,2,11],[4,0,8,0],[4,5,8,5],[4,11,8,11],[9,0,13,0],[9,5,13,5],[9,11,13,11],[14,0,18,0],[14,5,18,5],[14,11,18,11],[19,0,23,0],[19,5,23,5],[19,11,23,11],[27,1,27,5]]}
[]
[]
["Project Plan"]
["Milestones","Activities","Deliverables","Activity Duration","Responsible Person","Go/No Go Stage","HR Costs","Equipment( if approved)","Raw materials/ consumables","other( please specify)","Cost per activity","Total Cost per milestone"]
["Milestone 1:",1.1,null,"3 months",null,"Go: \nNo Go: Pilot plant audit compliance report and certificate\n",{"$nulls":4},{"$f":"SUM(G5:J5)","v":0},{"$f":"SUM(K5:K9)","v":0}]
[null,1.2,{"$nulls":8},{"$f":"SUM(G6:J6)","v":0}]
[null,1.3,{"$nulls":8},0]
[null,1.4,{"$nulls":8},0]
[null,1.5,{"$nulls":8},0]
["Milestone 2:",2.1,{"$nulls":8},0,{"$f":"SUM(K10:K14)","v":0}]
[null,2.2,{"$nulls":8},0]
[null,2.3,{"$nulls":8},0]
[{"$nulls":10},0]
[null,2.4,{"$nulls":8},0]
["Milestone 3: ",{"$nulls":4},"N/A",{"$nulls":4},0,{"$f":"SUM(K15:K19)","v":0}]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
["Milestone 4: ",{"$nulls":4},"N/A",{"$nulls":4},0,{"$f":"SUM(K2+L5:L243:K24)","v":0}]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
[{"$nulls":10},0]
["Enabling activities "]
["Management fee"]
[]
["TOTAL",{"$nulls":9},0,{"$f":"SUM(L5:L24)","v":0}]

{"sheet":"Breakdown of HR Costs","index":1,"n_rows":10,"n_cols":5,"rows_kept":10}
[]
[]
[]
[null,"Project resources","cost per hour","Total hours for the project","Total "]
[null,"Research assiatant 1",null,null,{"$f":"C5*D5","v":0}]
[null,"Research assiatant 2",null,null,{"$f":"C6*D6","v":0}]
[null,"Research assiatant 3",null,null,0]
[{"$nulls":4},0]
[{"$nulls":4},0]
[null,"Total"]