{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["ICE Template","Sheet1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"ICE Template","index":0,"n_rows":86,"n_cols":5,"rows_kept":86,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,4],[5,1,5,4]]}
[" "]
[" Itemized Cost Estimate (ICE)","Please read the instructions in the next tab before completing "]
["UNDP Country Office Name "]
["Implementing Partner or Responsible Party Name "]
["Project or Programme Name "]
["Time Period "]
[]
["Item No.","Item Description","Unit","Unit price /cost","Total Amount"]
["Project Personnel and Admin cost 10%"]
["Activity  0.1 (as per FACE form):  Project staff salaries & Admin cost 10%. "]
{"$rows_empty":7}
["Sub-total",null,null,null,{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[]
["Activity 1 (as per FACE form): Project inception Launch meeting:   "]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Sub-total",null,null,null,{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Activity 2  (as per FACE form): Community Mobilization:  "]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Sub-total",null,null,null,{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[]
["Activity 3 (as per FACE form): Awareness-raising workshops: "]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Sub-total",null,null,null,{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Activity 4  (as per FACE form): Public Campaigns in IDP and Returnee Camps:  "]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Sub-total",null,null,null,{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[]
["Activity 5 (as per FACE form): Printing and Distribution of election IEC Materials: "]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Sub-total",null,null,null,{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Activity 6 (as per FACE form): Conduct 12 live talk shows on basic principles for democratic election: "]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[]
[]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Sub-total",null,null,null,{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Activity 7 (as per FACE form): Conduct 04 Community-led Focus group discussions on the electoral process: "]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Sub-total",null,null,null,{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Activity 8  (as per FACE form): Project Monitoring & Evaluation in Wau: "]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
[]
[{"$nulls":4},{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["Sub-total",null,null,null,{"$f":"(#REF!+#REF!+#REF!+#REF!)","v":{"$error":"#REF!"}}]
["TOTAL COSTS",null,null,null,{"$f":"SUM(#REF!+E85+E79+E69+E62+E55+E48+E36+E28+E18)","v":{"$error":"#REF!"}}]

{"sheet":"Sheet1","index":1,"n_rows":11,"n_cols":11,"rows_kept":11,"cut":false,"hidden":false,"merged":[[0,0,0,16]]}
{"$rows_empty":9}
[{"$nulls":8},10]
[{"$nulls":8},100,53351,{"$f":"I10/I11*J11","v":5335.1}]