{"text_format":"3","workbook":"xlsx","n_sheets":12,"sheets":["Settings","Projects","People","Project 1","Project 2","Project 3","Project 4","Project 5","Project 6","Project 7","Project 8","Project 9"],"not_rendered":{"charts":3,"external_links":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Settings","index":0,"n_rows":7,"n_cols":4,"rows_kept":7}
[]
[{"$nulls":3},"Surcharge"]
[null,"Hourly costs",{"v":150,"d":"150.00"}]
[null,"Hourly revenue",{"$f":"+C3*1.03","v":{"v":154.5,"d":"154.50"}},{"$f":"+C4/C3-1","v":{"v":0.030000000000000027,"d":"3.0%"}}]
[]
[null,"Material overhead costs",{"v":0.03,"d":"3%"}]
[null,"Material overhead revenue",{"v":0.05,"d":"5%"},{"$f":"+(C7-C6)/(1+C7)","v":{"v":0.01904761904761905,"d":"1.9%"}}]

{"sheet":"Projects","index":1,"n_rows":11,"n_cols":21,"rows_kept":11}
[]
[null,"Projects","Progress","In Time","Status","Planned Start","Planned End","FC/A Start","FC/A End","Planned Hours","FC Hours","Actual Hours","Planned Costs","FC Costs","Actual Costs","Planned Revenue","FC Revenue","Actual Revenue","Planned Profit","FC Profic","Actual Profit"]
[null,"Project 1",{"$f":"+INDIRECT(\"'\"&$B3&\"'!C6\")","v":{"v":0,"d":"0%"}},{"$f":"+IFERROR(C3/INDIRECT(\"'\"&$B3&\"'!E6\"), 1)-1","v":{"v":0,"d":"0%"}},{"$f":"+INDIRECT(\"'\"&$B3&\"'!C7\")","v":"Active"},{"$f":"+INDIRECT(\"'\"&$B3&\"'!C11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B3&\"'!C12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B3&\"'!E11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B3&\"'!E12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B3&\"'!C13\")","v":20},{"$f":"+INDIRECT(\"'\"&$B3&\"'!E13\")","v":15},{"$f":"+INDIRECT(\"'\"&$B3&\"'!G13\")","v":10},{"$f":"+INDIRECT(\"'\"&$B3&\"'!C14\")","v":3309},{"$f":"+INDIRECT(\"'\"&$B3&\"'!E14\")","v":2353},{"$f":"+INDIRECT(\"'\"&$B3&\"'!G14\")","v":{"v":1552.5,"d":"1553"}},{"$f":"+INDIRECT(\"'\"&$B3&\"'!C15\")","v":3195},{"$f":"+INDIRECT(\"'\"&$B3&\"'!E15\")","v":{"v":2396.25,"d":"2396"}},{"$f":"+INDIRECT(\"'\"&$B3&\"'!G15\")","v":{"v":1597.5,"d":"1598"}},{"$f":"+INDIRECT(\"'\"&$B3&\"'!C9\")","v":-114},{"$f":"+INDIRECT(\"'\"&$B3&\"'!E9\")","v":{"v":43.25,"d":"43"}},{"$f":"+INDIRECT(\"'\"&$B3&\"'!G9\")","v":45}]
[null,"Project 2",{"$f":"+INDIRECT(\"'\"&$B4&\"'!C6\")","v":{"v":0,"d":"0%"}},{"$f":"+IFERROR(C4/INDIRECT(\"'\"&$B4&\"'!E6\"), 1)-1","v":{"v":0,"d":"0%"}},{"$f":"+INDIRECT(\"'\"&$B4&\"'!C7\")","v":"Active"},{"$f":"+INDIRECT(\"'\"&$B4&\"'!C11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B4&\"'!C12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B4&\"'!E11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B4&\"'!E12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B4&\"'!C13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B4&\"'!E13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B4&\"'!G13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B4&\"'!C14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B4&\"'!E14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B4&\"'!G14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B4&\"'!C15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B4&\"'!E15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B4&\"'!G15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B4&\"'!C9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B4&\"'!E9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B4&\"'!G9\")","v":0}]
[null,"Project 3",{"$f":"+INDIRECT(\"'\"&$B5&\"'!C6\")","v":{"v":0,"d":"0%"}},{"$f":"+IFERROR(C5/INDIRECT(\"'\"&$B5&\"'!E6\"), 1)-1","v":{"v":0,"d":"0%"}},{"$f":"+INDIRECT(\"'\"&$B5&\"'!C7\")","v":"Active"},{"$f":"+INDIRECT(\"'\"&$B5&\"'!C11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B5&\"'!C12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B5&\"'!E11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B5&\"'!E12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B5&\"'!C13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B5&\"'!E13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B5&\"'!G13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B5&\"'!C14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B5&\"'!E14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B5&\"'!G14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B5&\"'!C15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B5&\"'!E15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B5&\"'!G15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B5&\"'!C9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B5&\"'!E9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B5&\"'!G9\")","v":0}]
[null,"Project 4",{"$f":"+INDIRECT(\"'\"&$B6&\"'!C6\")","v":{"v":0,"d":"0%"}},{"$f":"+IFERROR(C6/INDIRECT(\"'\"&$B6&\"'!E6\"), 1)-1","v":{"v":0,"d":"0%"}},{"$f":"+INDIRECT(\"'\"&$B6&\"'!C7\")","v":"Active"},{"$f":"+INDIRECT(\"'\"&$B6&\"'!C11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B6&\"'!C12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B6&\"'!E11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B6&\"'!E12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B6&\"'!C13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B6&\"'!E13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B6&\"'!G13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B6&\"'!C14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B6&\"'!E14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B6&\"'!G14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B6&\"'!C15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B6&\"'!E15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B6&\"'!G15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B6&\"'!C9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B6&\"'!E9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B6&\"'!G9\")","v":0}]
[null,"Project 5",{"$f":"+INDIRECT(\"'\"&$B7&\"'!C6\")","v":{"v":0,"d":"0%"}},{"$f":"+IFERROR(C7/INDIRECT(\"'\"&$B7&\"'!E6\"), 1)-1","v":{"v":0,"d":"0%"}},{"$f":"+INDIRECT(\"'\"&$B7&\"'!C7\")","v":"Active"},{"$f":"+INDIRECT(\"'\"&$B7&\"'!C11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B7&\"'!C12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B7&\"'!E11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B7&\"'!E12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B7&\"'!C13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B7&\"'!E13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B7&\"'!G13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B7&\"'!C14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B7&\"'!E14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B7&\"'!G14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B7&\"'!C15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B7&\"'!E15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B7&\"'!G15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B7&\"'!C9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B7&\"'!E9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B7&\"'!G9\")","v":0}]
[null,"Project 6",{"$f":"+INDIRECT(\"'\"&$B8&\"'!C6\")","v":{"v":0,"d":"0%"}},{"$f":"+IFERROR(C8/INDIRECT(\"'\"&$B8&\"'!E6\"), 1)-1","v":{"v":0,"d":"0%"}},{"$f":"+INDIRECT(\"'\"&$B8&\"'!C7\")","v":"Active"},{"$f":"+INDIRECT(\"'\"&$B8&\"'!C11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B8&\"'!C12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B8&\"'!E11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B8&\"'!E12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B8&\"'!C13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B8&\"'!E13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B8&\"'!G13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B8&\"'!C14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B8&\"'!E14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B8&\"'!G14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B8&\"'!C15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B8&\"'!E15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B8&\"'!G15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B8&\"'!C9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B8&\"'!E9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B8&\"'!G9\")","v":0}]
[null,"Project 7",{"$f":"+INDIRECT(\"'\"&$B9&\"'!C6\")","v":{"v":0,"d":"0%"}},{"$f":"+IFERROR(C9/INDIRECT(\"'\"&$B9&\"'!E6\"), 1)-1","v":{"v":0,"d":"0%"}},{"$f":"+INDIRECT(\"'\"&$B9&\"'!C7\")","v":"Active"},{"$f":"+INDIRECT(\"'\"&$B9&\"'!C11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B9&\"'!C12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B9&\"'!E11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B9&\"'!E12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B9&\"'!C13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B9&\"'!E13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B9&\"'!G13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B9&\"'!C14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B9&\"'!E14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B9&\"'!G14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B9&\"'!C15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B9&\"'!E15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B9&\"'!G15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B9&\"'!C9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B9&\"'!E9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B9&\"'!G9\")","v":0}]
[null,"Project 8",{"$f":"+INDIRECT(\"'\"&$B10&\"'!C6\")","v":{"v":0,"d":"0%"}},{"$f":"+IFERROR(C10/INDIRECT(\"'\"&$B10&\"'!E6\"), 1)-1","v":{"v":0,"d":"0%"}},{"$f":"+INDIRECT(\"'\"&$B10&\"'!C7\")","v":"Active"},{"$f":"+INDIRECT(\"'\"&$B10&\"'!C11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B10&\"'!C12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B10&\"'!E11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B10&\"'!E12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B10&\"'!C13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B10&\"'!E13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B10&\"'!G13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B10&\"'!C14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B10&\"'!E14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B10&\"'!G14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B10&\"'!C15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B10&\"'!E15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B10&\"'!G15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B10&\"'!C9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B10&\"'!E9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B10&\"'!G9\")","v":0}]
[null,"Project 9",{"$f":"+INDIRECT(\"'\"&$B11&\"'!C6\")","v":{"v":0,"d":"0%"}},{"$f":"+IFERROR(C11/INDIRECT(\"'\"&$B11&\"'!E6\"), 1)-1","v":{"v":0,"d":"0%"}},{"$f":"+INDIRECT(\"'\"&$B11&\"'!C7\")","v":"Active"},{"$f":"+INDIRECT(\"'\"&$B11&\"'!C11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B11&\"'!C12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B11&\"'!E11\")","v":"2023-02-01"},{"$f":"+INDIRECT(\"'\"&$B11&\"'!E12\")","v":"00:00:00"},{"$f":"+INDIRECT(\"'\"&$B11&\"'!C13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B11&\"'!E13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B11&\"'!G13\")","v":0},{"$f":"+INDIRECT(\"'\"&$B11&\"'!C14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B11&\"'!E14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B11&\"'!G14\")","v":0},{"$f":"+INDIRECT(\"'\"&$B11&\"'!C15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B11&\"'!E15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B11&\"'!G15\")","v":0},{"$f":"+INDIRECT(\"'\"&$B11&\"'!C9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B11&\"'!E9\")","v":0},{"$f":"+INDIRECT(\"'\"&$B11&\"'!G9\")","v":0}]

{"sheet":"People","index":2,"n_rows":12,"n_cols":12,"rows_kept":12}
[]
[null,"Person","Available Hours","Planned Hours","FC Hours","Actual Hours",null,"B Utilization","FC Utilization","A Utilization",null,"Error"]
[null,"Name 1",{"$f":"+(250-30-10)*8","v":1680},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B3,INDIRECT(\"'\"&Sheets&\"'!H18:H1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B3,INDIRECT(\"'\"&Sheets&\"'!I18:I1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B3,INDIRECT(\"'\"&Sheets&\"'!J18:J1000\")))","v":0},null,{"$f":"+D3/C3","v":{"v":0,"d":"0.0%"}},{"$f":"+E3/C3","v":{"v":0,"d":"0.0%"}},{"$f":"+F3/C3","v":{"v":0,"d":"0.0%"}},null,{"$f":"+IF(OR(D3>C3,E3>C3,F3>C3),0,1)","v":1}]
[null,"Name 2",{"$f":"+(250-30-10)*8","v":1680},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B4,INDIRECT(\"'\"&Sheets&\"'!H18:H1000\")))","v":20},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B4,INDIRECT(\"'\"&Sheets&\"'!I18:I1000\")))","v":15},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B4,INDIRECT(\"'\"&Sheets&\"'!J18:J1000\")))","v":10},null,{"$f":"+D4/C4","v":{"v":0.011904761904761904,"d":"1.2%"}},{"$f":"+E4/C4","v":{"v":0.008928571428571428,"d":"0.9%"}},{"$f":"+F4/C4","v":{"v":0.005952380952380952,"d":"0.6%"}},null,{"$f":"+IF(OR(D4>C4,E4>C4,F4>C4),0,1)","v":1}]
[null,"Name 3",1680,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B5,INDIRECT(\"'\"&Sheets&\"'!H18:H1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B5,INDIRECT(\"'\"&Sheets&\"'!I18:I1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B5,INDIRECT(\"'\"&Sheets&\"'!J18:J1000\")))","v":0},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,1]
[null,"Name 4",1680,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B6,INDIRECT(\"'\"&Sheets&\"'!H18:H1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B6,INDIRECT(\"'\"&Sheets&\"'!I18:I1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B6,INDIRECT(\"'\"&Sheets&\"'!J18:J1000\")))","v":0},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,1]
[null,"Name 5",1680,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B7,INDIRECT(\"'\"&Sheets&\"'!H18:H1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B7,INDIRECT(\"'\"&Sheets&\"'!I18:I1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B7,INDIRECT(\"'\"&Sheets&\"'!J18:J1000\")))","v":0},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,1]
[null,"Name 6",1680,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B8,INDIRECT(\"'\"&Sheets&\"'!H18:H1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B8,INDIRECT(\"'\"&Sheets&\"'!I18:I1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B8,INDIRECT(\"'\"&Sheets&\"'!J18:J1000\")))","v":0},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,1]
[null,"Name 7",1680,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B9,INDIRECT(\"'\"&Sheets&\"'!H18:H1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B9,INDIRECT(\"'\"&Sheets&\"'!I18:I1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B9,INDIRECT(\"'\"&Sheets&\"'!J18:J1000\")))","v":0},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,1]
[null,"Name 8",1680,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B10,INDIRECT(\"'\"&Sheets&\"'!H18:H1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B10,INDIRECT(\"'\"&Sheets&\"'!I18:I1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B10,INDIRECT(\"'\"&Sheets&\"'!J18:J1000\")))","v":0},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,1]
[null,"Name 9",1680,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B11,INDIRECT(\"'\"&Sheets&\"'!H18:H1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B11,INDIRECT(\"'\"&Sheets&\"'!I18:I1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B11,INDIRECT(\"'\"&Sheets&\"'!J18:J1000\")))","v":0},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,1]
[null,"Name 10",1680,{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B12,INDIRECT(\"'\"&Sheets&\"'!H18:H1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B12,INDIRECT(\"'\"&Sheets&\"'!I18:I1000\")))","v":0},{"$f":"SUMPRODUCT(SUMIF(INDIRECT(\"'\"&Sheets&\"'!\"&\"C18:C1000\"),$B12,INDIRECT(\"'\"&Sheets&\"'!J18:J1000\")))","v":0},null,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},null,1]

{"sheet":"Project 1","index":3,"n_rows":46,"n_cols":71,"rows_kept":46,"merged":[[1,2,1,3],[2,2,2,17],[3,2,3,3],[4,2,4,3],[5,2,5,3],[5,4,5,5],[6,2,6,3]]}
[]
[null,"Name"]
[null,"Description"]
[null,"Responsible"]
[null,"Receiver"]
[null,"Progress",{"$f":"+IF(NOW()-E11<0, 0, IF((E12-E11)/(NOW()-E11)>1, 1, (E12-E11)/(NOW()-E11)))","v":{"v":0,"d":"0%"}},null,{"$f":"+IF(NOW()-C11<0, 0, IF((C12-C11)/(NOW()-C11)>1, 1, (C12-C11)/(NOW()-C11)))","v":{"v":0,"d":"0%"}}]
[null,"Status","Active"]
[]
[null,"Planned Profit",{"$f":"+C15-C14","v":{"v":-114,"d":"(114.00)"}},"FC Profit",{"$f":"+E15-E14","v":43.25},"Actual Profi",{"$f":"+G15-G14","v":{"v":45,"d":"45.00"}}]
[]
[null,"Planned Start",{"$f":"+D19","v":"2023-02-01"},{"$f":"+F17","v":"FC/A Start"},{"$f":"+F19","v":"2023-02-01"}]
[null,"Planned End",{"$f":"+E41","v":"00:00:00"},{"$f":"+G17","v":"FC/A End"},{"$f":"+G41","v":"00:00:00"}]
[null,"Planned Hours",{"$f":"+H19+H28+H34+H41","v":20},"FC Hours",{"$f":"+I19+I28+I34+I41","v":15},"Actual Hours",{"$f":"+J19+J28+J34+J41","v":10}]
[null,"Planned Costs",{"$f":"+(K19+K28+K34+K41)*(1+Settings!$C$6)+C13*Settings!$C$3","v":{"v":3309,"d":"3,309.00"}},"FC Costs",{"$f":"+(L19+L28+L34+L41)*(1+Settings!$C$6)+E13*Settings!$C$3","v":{"v":2353,"d":"2,353.00"}},"Actual Costs",{"$f":"+(M19+M28+M34+M41)*(1+Settings!$C$7)+G13*Settings!$C$3","v":{"v":1552.5,"d":"1,552.50"}}]
[null,"Planned Revenue",{"$f":"+(N19+N28+N34+N41)*(1+Settings!$C$7)+C13*Settings!$C$4","v":{"v":3195,"d":"3,195.00"}},"FC Revenue",{"$f":"+(O19+O28+O34+O41)*(1+Settings!$C$7)+E13*Settings!$C$4","v":{"v":2396.25,"d":"2,396.25"}},"Actual Revenue",{"$f":"+(P19+P28+P34+P41)*(1+Settings!$C$7)+G13*Settings!$C$4","v":{"v":1597.5,"d":"1,597.50"}}]
[]
[null,"Milestone/Task","Responsible","B Start","B End","FC/A Start","FC/A End","B Hours","FC Hours","A Hours","B Costs","FC Costs","A Costs","B Revenue","FC Revenue","A Revenue",null,"W1","W2","W3","W4","W5","W6","W7","W8","W9","W10","W11","W12","W13","W14","W15","W16","W17","W18","W19","W20","W21","W22","W23","W24","W25","W26","W27","W28","W29","W30","W31","W32","W33","W34","W35","W36","W37","W38","W39","W40","W41","W42","W43","W44","W45","W46","W47","W48","W49","W50","W51","W52","W53","W54"]
[]
[null,"Milestone 1",null,"2023-02-01","2023-02-05",{"$f":"+D19","v":"2023-02-01"},{"$f":"+E19","v":"2023-02-05"},{"$f":"+SUM(H20:H27)","v":20},{"$f":"+SUM(I20:I27)","v":15},10,100,100,50,100,75,50]
[null,"Task 1"]
[null,"Task 2",{"$nulls":8},100,null,null,100]
[null,"Task 3","Name 2",{"$nulls":4},20,15,10,null,100]
[null,"Task 4",{"$nulls":10},50,null,75]
[null,"Task 5"]
[null,"Task 6",{"$nulls":13},50]
[null,"Task 7"]
[]
[null,"Milestone 2",{"$nulls":3},{"$f":"+D28","v":"00:00:00"},{"$f":"+E28","v":"00:00:00"},{"$f":"+SUM(H29:H33)","v":0},{"$f":"+SUM(I29:I33)","v":0},0,200,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2",{"$nulls":8},200]
[null,"Task 3"]
[null,"Task 4"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D34","v":"00:00:00"},{"$f":"+E34","v":"00:00:00"},{"$f":"+SUM(H35:H40)","v":0},{"$f":"+SUM(I35:I40)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D41","v":"00:00:00"},{"$f":"+E41","v":"00:00:00"},{"$f":"+SUM(H42:H47)","v":0},{"$f":"+SUM(I42:I47)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]

{"sheet":"Project 2","index":4,"n_rows":46,"n_cols":71,"rows_kept":46,"merged":[[1,2,1,3],[2,2,2,17],[3,2,3,3],[4,2,4,3],[5,2,5,3],[5,4,5,5],[6,2,6,3]]}
[]
[null,"Name"]
[null,"Description"]
[null,"Responsible"]
[null,"Receiver"]
[null,"Progress",{"$f":"+IF(NOW()-E11<0, 0, IF((E12-E11)/(NOW()-E11)>1, 1, (E12-E11)/(NOW()-E11)))","v":{"v":0,"d":"0%"}},null,{"$f":"+IF(NOW()-C11<0, 0, IF((C12-C11)/(NOW()-C11)>1, 1, (C12-C11)/(NOW()-C11)))","v":{"v":0,"d":"0%"}}]
[null,"Status","Active"]
[]
[null,"Planned Profit",{"$f":"+C15-C14","v":0},"FC Profit",{"$f":"+E15-E14","v":0},"Actual Profi",{"$f":"+G15-G14","v":0}]
[]
[null,"Planned Start",{"$f":"+D19","v":"2023-02-01"},{"$f":"+F17","v":"FC/A Start"},{"$f":"+F19","v":"2023-02-01"}]
[null,"Planned End",{"$f":"+E41","v":"00:00:00"},{"$f":"+G17","v":"FC/A End"},{"$f":"+G41","v":"00:00:00"}]
[null,"Planned Hours",{"$f":"+H19+H28+H34+H41","v":0},"FC Hours",{"$f":"+I19+I28+I34+I41","v":0},"Actual Hours",{"$f":"+J19+J28+J34+J41","v":0}]
[null,"Planned Costs",{"$f":"+(K19+K28+K34+K41)*(1+Settings!$C$6)+C13*Settings!$C$3","v":0},"FC Costs",{"$f":"+(L19+L28+L34+L41)*(1+Settings!$C$6)+E13*Settings!$C$3","v":0},"Actual Costs",{"$f":"+(M19+M28+M34+M41)*(1+Settings!$C$7)+G13*Settings!$C$3","v":0}]
[null,"Planned Revenue",{"$f":"+(N19+N28+N34+N41)*(1+Settings!$C$7)+C13*Settings!$C$4","v":0},"FC Revenue",{"$f":"+(O19+O28+O34+O41)*(1+Settings!$C$7)+E13*Settings!$C$4","v":0},"Actual Revenue",{"$f":"+(P19+P28+P34+P41)*(1+Settings!$C$7)+G13*Settings!$C$4","v":0}]
[]
[null,"Milestone/Task","Responsible","B Start","B End","FC/A Start","FC/A End","B Hours","FC Hours","A Hours","B Costs","FC Costs","A Costs","B Revenue","FC Revenue","A Revenue",null,"W1","W2","W3","W4","W5","W6","W7","W8","W9","W10","W11","W12","W13","W14","W15","W16","W17","W18","W19","W20","W21","W22","W23","W24","W25","W26","W27","W28","W29","W30","W31","W32","W33","W34","W35","W36","W37","W38","W39","W40","W41","W42","W43","W44","W45","W46","W47","W48","W49","W50","W51","W52","W53","W54"]
[]
[null,"Milestone 1",null,"2023-02-01","2023-02-05",{"$f":"+D19","v":"2023-02-01"},{"$f":"+E19","v":"2023-02-05"},{"$f":"+SUM(H20:H27)","v":0},{"$f":"+SUM(I20:I27)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[null,"Task 6"]
[null,"Task 7"]
[]
[null,"Milestone 2",{"$nulls":3},{"$f":"+D28","v":"00:00:00"},{"$f":"+E28","v":"00:00:00"},{"$f":"+SUM(H29:H33)","v":0},{"$f":"+SUM(I29:I33)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D34","v":"00:00:00"},{"$f":"+E34","v":"00:00:00"},{"$f":"+SUM(H35:H40)","v":0},{"$f":"+SUM(I35:I40)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D41","v":"00:00:00"},{"$f":"+E41","v":"00:00:00"},{"$f":"+SUM(H42:H47)","v":0},{"$f":"+SUM(I42:I47)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]

{"sheet":"Project 3","index":5,"n_rows":46,"n_cols":71,"rows_kept":46,"merged":[[1,2,1,3],[2,2,2,17],[3,2,3,3],[4,2,4,3],[5,2,5,3],[5,4,5,5],[6,2,6,3]]}
[]
[null,"Name"]
[null,"Description"]
[null,"Responsible"]
[null,"Receiver"]
[null,"Progress",{"$f":"+IF(NOW()-E11<0, 0, IF((E12-E11)/(NOW()-E11)>1, 1, (E12-E11)/(NOW()-E11)))","v":{"v":0,"d":"0%"}},null,{"$f":"+IF(NOW()-C11<0, 0, IF((C12-C11)/(NOW()-C11)>1, 1, (C12-C11)/(NOW()-C11)))","v":{"v":0,"d":"0%"}}]
[null,"Status","Active"]
[]
[null,"Planned Profit",{"$f":"+C15-C14","v":0},"FC Profit",{"$f":"+E15-E14","v":0},"Actual Profi",{"$f":"+G15-G14","v":0}]
[]
[null,"Planned Start",{"$f":"+D19","v":"2023-02-01"},{"$f":"+F17","v":"FC/A Start"},{"$f":"+F19","v":"2023-02-01"}]
[null,"Planned End",{"$f":"+E41","v":"00:00:00"},{"$f":"+G17","v":"FC/A End"},{"$f":"+G41","v":"00:00:00"}]
[null,"Planned Hours",{"$f":"+H19+H28+H34+H41","v":0},"FC Hours",{"$f":"+I19+I28+I34+I41","v":0},"Actual Hours",{"$f":"+J19+J28+J34+J41","v":0}]
[null,"Planned Costs",{"$f":"+(K19+K28+K34+K41)*(1+Settings!$C$6)+C13*Settings!$C$3","v":0},"FC Costs",{"$f":"+(L19+L28+L34+L41)*(1+Settings!$C$6)+E13*Settings!$C$3","v":0},"Actual Costs",{"$f":"+(M19+M28+M34+M41)*(1+Settings!$C$7)+G13*Settings!$C$3","v":0}]
[null,"Planned Revenue",{"$f":"+(N19+N28+N34+N41)*(1+Settings!$C$7)+C13*Settings!$C$4","v":0},"FC Revenue",{"$f":"+(O19+O28+O34+O41)*(1+Settings!$C$7)+E13*Settings!$C$4","v":0},"Actual Revenue",{"$f":"+(P19+P28+P34+P41)*(1+Settings!$C$7)+G13*Settings!$C$4","v":0}]
[]
[null,"Milestone/Task","Responsible","B Start","B End","FC/A Start","FC/A End","B Hours","FC Hours","A Hours","B Costs","FC Costs","A Costs","B Revenue","FC Revenue","A Revenue",null,"W1","W2","W3","W4","W5","W6","W7","W8","W9","W10","W11","W12","W13","W14","W15","W16","W17","W18","W19","W20","W21","W22","W23","W24","W25","W26","W27","W28","W29","W30","W31","W32","W33","W34","W35","W36","W37","W38","W39","W40","W41","W42","W43","W44","W45","W46","W47","W48","W49","W50","W51","W52","W53","W54"]
[]
[null,"Milestone 1",null,"2023-02-01","2023-02-05",{"$f":"+D19","v":"2023-02-01"},{"$f":"+E19","v":"2023-02-05"},{"$f":"+SUM(H20:H27)","v":0},{"$f":"+SUM(I20:I27)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[null,"Task 6"]
[null,"Task 7"]
[]
[null,"Milestone 2",{"$nulls":3},{"$f":"+D28","v":"00:00:00"},{"$f":"+E28","v":"00:00:00"},{"$f":"+SUM(H29:H33)","v":0},{"$f":"+SUM(I29:I33)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D34","v":"00:00:00"},{"$f":"+E34","v":"00:00:00"},{"$f":"+SUM(H35:H40)","v":0},{"$f":"+SUM(I35:I40)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D41","v":"00:00:00"},{"$f":"+E41","v":"00:00:00"},{"$f":"+SUM(H42:H47)","v":0},{"$f":"+SUM(I42:I47)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]

{"sheet":"Project 4","index":6,"n_rows":46,"n_cols":71,"rows_kept":46,"merged":[[1,2,1,3],[2,2,2,17],[3,2,3,3],[4,2,4,3],[5,2,5,3],[5,4,5,5],[6,2,6,3]]}
[]
[null,"Name"]
[null,"Description"]
[null,"Responsible"]
[null,"Receiver"]
[null,"Progress",{"$f":"+IF(NOW()-E11<0, 0, IF((E12-E11)/(NOW()-E11)>1, 1, (E12-E11)/(NOW()-E11)))","v":{"v":0,"d":"0%"}},null,{"$f":"+IF(NOW()-C11<0, 0, IF((C12-C11)/(NOW()-C11)>1, 1, (C12-C11)/(NOW()-C11)))","v":{"v":0,"d":"0%"}}]
[null,"Status","Active"]
[]
[null,"Planned Profit",{"$f":"+C15-C14","v":0},"FC Profit",{"$f":"+E15-E14","v":0},"Actual Profi",{"$f":"+G15-G14","v":0}]
[]
[null,"Planned Start",{"$f":"+D19","v":"2023-02-01"},{"$f":"+F17","v":"FC/A Start"},{"$f":"+F19","v":"2023-02-01"}]
[null,"Planned End",{"$f":"+E41","v":"00:00:00"},{"$f":"+G17","v":"FC/A End"},{"$f":"+G41","v":"00:00:00"}]
[null,"Planned Hours",{"$f":"+H19+H28+H34+H41","v":0},"FC Hours",{"$f":"+I19+I28+I34+I41","v":0},"Actual Hours",{"$f":"+J19+J28+J34+J41","v":0}]
[null,"Planned Costs",{"$f":"+(K19+K28+K34+K41)*(1+Settings!$C$6)+C13*Settings!$C$3","v":0},"FC Costs",{"$f":"+(L19+L28+L34+L41)*(1+Settings!$C$6)+E13*Settings!$C$3","v":0},"Actual Costs",{"$f":"+(M19+M28+M34+M41)*(1+Settings!$C$7)+G13*Settings!$C$3","v":0}]
[null,"Planned Revenue",{"$f":"+(N19+N28+N34+N41)*(1+Settings!$C$7)+C13*Settings!$C$4","v":0},"FC Revenue",{"$f":"+(O19+O28+O34+O41)*(1+Settings!$C$7)+E13*Settings!$C$4","v":0},"Actual Revenue",{"$f":"+(P19+P28+P34+P41)*(1+Settings!$C$7)+G13*Settings!$C$4","v":0}]
[]
[null,"Milestone/Task","Responsible","B Start","B End","FC/A Start","FC/A End","B Hours","FC Hours","A Hours","B Costs","FC Costs","A Costs","B Revenue","FC Revenue","A Revenue",null,"W1","W2","W3","W4","W5","W6","W7","W8","W9","W10","W11","W12","W13","W14","W15","W16","W17","W18","W19","W20","W21","W22","W23","W24","W25","W26","W27","W28","W29","W30","W31","W32","W33","W34","W35","W36","W37","W38","W39","W40","W41","W42","W43","W44","W45","W46","W47","W48","W49","W50","W51","W52","W53","W54"]
[]
[null,"Milestone 1",null,"2023-02-01","2023-02-05",{"$f":"+D19","v":"2023-02-01"},{"$f":"+E19","v":"2023-02-05"},{"$f":"+SUM(H20:H27)","v":0},{"$f":"+SUM(I20:I27)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[null,"Task 6"]
[null,"Task 7"]
[]
[null,"Milestone 2",{"$nulls":3},{"$f":"+D28","v":"00:00:00"},{"$f":"+E28","v":"00:00:00"},{"$f":"+SUM(H29:H33)","v":0},{"$f":"+SUM(I29:I33)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D34","v":"00:00:00"},{"$f":"+E34","v":"00:00:00"},{"$f":"+SUM(H35:H40)","v":0},{"$f":"+SUM(I35:I40)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D41","v":"00:00:00"},{"$f":"+E41","v":"00:00:00"},{"$f":"+SUM(H42:H47)","v":0},{"$f":"+SUM(I42:I47)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]

{"sheet":"Project 5","index":7,"n_rows":46,"n_cols":71,"rows_kept":46,"merged":[[1,2,1,3],[2,2,2,17],[3,2,3,3],[4,2,4,3],[5,2,5,3],[5,4,5,5],[6,2,6,3]]}
[]
[null,"Name"]
[null,"Description"]
[null,"Responsible"]
[null,"Receiver"]
[null,"Progress",{"$f":"+IF(NOW()-E11<0, 0, IF((E12-E11)/(NOW()-E11)>1, 1, (E12-E11)/(NOW()-E11)))","v":{"v":0,"d":"0%"}},null,{"$f":"+IF(NOW()-C11<0, 0, IF((C12-C11)/(NOW()-C11)>1, 1, (C12-C11)/(NOW()-C11)))","v":{"v":0,"d":"0%"}}]
[null,"Status","Active"]
[]
[null,"Planned Profit",{"$f":"+C15-C14","v":0},"FC Profit",{"$f":"+E15-E14","v":0},"Actual Profi",{"$f":"+G15-G14","v":0}]
[]
[null,"Planned Start",{"$f":"+D19","v":"2023-02-01"},{"$f":"+F17","v":"FC/A Start"},{"$f":"+F19","v":"2023-02-01"}]
[null,"Planned End",{"$f":"+E41","v":"00:00:00"},{"$f":"+G17","v":"FC/A End"},{"$f":"+G41","v":"00:00:00"}]
[null,"Planned Hours",{"$f":"+H19+H28+H34+H41","v":0},"FC Hours",{"$f":"+I19+I28+I34+I41","v":0},"Actual Hours",{"$f":"+J19+J28+J34+J41","v":0}]
[null,"Planned Costs",{"$f":"+(K19+K28+K34+K41)*(1+Settings!$C$6)+C13*Settings!$C$3","v":0},"FC Costs",{"$f":"+(L19+L28+L34+L41)*(1+Settings!$C$6)+E13*Settings!$C$3","v":0},"Actual Costs",{"$f":"+(M19+M28+M34+M41)*(1+Settings!$C$7)+G13*Settings!$C$3","v":0}]
[null,"Planned Revenue",{"$f":"+(N19+N28+N34+N41)*(1+Settings!$C$7)+C13*Settings!$C$4","v":0},"FC Revenue",{"$f":"+(O19+O28+O34+O41)*(1+Settings!$C$7)+E13*Settings!$C$4","v":0},"Actual Revenue",{"$f":"+(P19+P28+P34+P41)*(1+Settings!$C$7)+G13*Settings!$C$4","v":0}]
[]
[null,"Milestone/Task","Responsible","B Start","B End","FC/A Start","FC/A End","B Hours","FC Hours","A Hours","B Costs","FC Costs","A Costs","B Revenue","FC Revenue","A Revenue",null,"W1","W2","W3","W4","W5","W6","W7","W8","W9","W10","W11","W12","W13","W14","W15","W16","W17","W18","W19","W20","W21","W22","W23","W24","W25","W26","W27","W28","W29","W30","W31","W32","W33","W34","W35","W36","W37","W38","W39","W40","W41","W42","W43","W44","W45","W46","W47","W48","W49","W50","W51","W52","W53","W54"]
[]
[null,"Milestone 1",null,"2023-02-01","2023-02-05",{"$f":"+D19","v":"2023-02-01"},{"$f":"+E19","v":"2023-02-05"},{"$f":"+SUM(H20:H27)","v":0},{"$f":"+SUM(I20:I27)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[null,"Task 6"]
[null,"Task 7"]
[]
[null,"Milestone 2",{"$nulls":3},{"$f":"+D28","v":"00:00:00"},{"$f":"+E28","v":"00:00:00"},{"$f":"+SUM(H29:H33)","v":0},{"$f":"+SUM(I29:I33)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D34","v":"00:00:00"},{"$f":"+E34","v":"00:00:00"},{"$f":"+SUM(H35:H40)","v":0},{"$f":"+SUM(I35:I40)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D41","v":"00:00:00"},{"$f":"+E41","v":"00:00:00"},{"$f":"+SUM(H42:H47)","v":0},{"$f":"+SUM(I42:I47)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]

{"sheet":"Project 6","index":8,"n_rows":46,"n_cols":71,"rows_kept":46,"merged":[[1,2,1,3],[2,2,2,17],[3,2,3,3],[4,2,4,3],[5,2,5,3],[5,4,5,5],[6,2,6,3]]}
[]
[null,"Name"]
[null,"Description"]
[null,"Responsible"]
[null,"Receiver"]
[null,"Progress",{"$f":"+IF(NOW()-E11<0, 0, IF((E12-E11)/(NOW()-E11)>1, 1, (E12-E11)/(NOW()-E11)))","v":{"v":0,"d":"0%"}},null,{"$f":"+IF(NOW()-C11<0, 0, IF((C12-C11)/(NOW()-C11)>1, 1, (C12-C11)/(NOW()-C11)))","v":{"v":0,"d":"0%"}}]
[null,"Status","Active"]
[]
[null,"Planned Profit",{"$f":"+C15-C14","v":0},"FC Profit",{"$f":"+E15-E14","v":0},"Actual Profi",{"$f":"+G15-G14","v":0}]
[]
[null,"Planned Start",{"$f":"+D19","v":"2023-02-01"},{"$f":"+F17","v":"FC/A Start"},{"$f":"+F19","v":"2023-02-01"}]
[null,"Planned End",{"$f":"+E41","v":"00:00:00"},{"$f":"+G17","v":"FC/A End"},{"$f":"+G41","v":"00:00:00"}]
[null,"Planned Hours",{"$f":"+H19+H28+H34+H41","v":0},"FC Hours",{"$f":"+I19+I28+I34+I41","v":0},"Actual Hours",{"$f":"+J19+J28+J34+J41","v":0}]
[null,"Planned Costs",{"$f":"+(K19+K28+K34+K41)*(1+Settings!$C$6)+C13*Settings!$C$3","v":0},"FC Costs",{"$f":"+(L19+L28+L34+L41)*(1+Settings!$C$6)+E13*Settings!$C$3","v":0},"Actual Costs",{"$f":"+(M19+M28+M34+M41)*(1+Settings!$C$7)+G13*Settings!$C$3","v":0}]
[null,"Planned Revenue",{"$f":"+(N19+N28+N34+N41)*(1+Settings!$C$7)+C13*Settings!$C$4","v":0},"FC Revenue",{"$f":"+(O19+O28+O34+O41)*(1+Settings!$C$7)+E13*Settings!$C$4","v":0},"Actual Revenue",{"$f":"+(P19+P28+P34+P41)*(1+Settings!$C$7)+G13*Settings!$C$4","v":0}]
[]
[null,"Milestone/Task","Responsible","B Start","B End","FC/A Start","FC/A End","B Hours","FC Hours","A Hours","B Costs","FC Costs","A Costs","B Revenue","FC Revenue","A Revenue",null,"W1","W2","W3","W4","W5","W6","W7","W8","W9","W10","W11","W12","W13","W14","W15","W16","W17","W18","W19","W20","W21","W22","W23","W24","W25","W26","W27","W28","W29","W30","W31","W32","W33","W34","W35","W36","W37","W38","W39","W40","W41","W42","W43","W44","W45","W46","W47","W48","W49","W50","W51","W52","W53","W54"]
[]
[null,"Milestone 1",null,"2023-02-01","2023-02-05",{"$f":"+D19","v":"2023-02-01"},{"$f":"+E19","v":"2023-02-05"},{"$f":"+SUM(H20:H27)","v":0},{"$f":"+SUM(I20:I27)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[null,"Task 6"]
[null,"Task 7"]
[]
[null,"Milestone 2",{"$nulls":3},{"$f":"+D28","v":"00:00:00"},{"$f":"+E28","v":"00:00:00"},{"$f":"+SUM(H29:H33)","v":0},{"$f":"+SUM(I29:I33)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D34","v":"00:00:00"},{"$f":"+E34","v":"00:00:00"},{"$f":"+SUM(H35:H40)","v":0},{"$f":"+SUM(I35:I40)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D41","v":"00:00:00"},{"$f":"+E41","v":"00:00:00"},{"$f":"+SUM(H42:H47)","v":0},{"$f":"+SUM(I42:I47)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]

{"sheet":"Project 7","index":9,"n_rows":46,"n_cols":71,"rows_kept":46,"merged":[[1,2,1,3],[2,2,2,17],[3,2,3,3],[4,2,4,3],[5,2,5,3],[5,4,5,5],[6,2,6,3]]}
[]
[null,"Name"]
[null,"Description"]
[null,"Responsible"]
[null,"Receiver"]
[null,"Progress",{"$f":"+IF(NOW()-E11<0, 0, IF((E12-E11)/(NOW()-E11)>1, 1, (E12-E11)/(NOW()-E11)))","v":{"v":0,"d":"0%"}},null,{"$f":"+IF(NOW()-C11<0, 0, IF((C12-C11)/(NOW()-C11)>1, 1, (C12-C11)/(NOW()-C11)))","v":{"v":0,"d":"0%"}}]
[null,"Status","Active"]
[]
[null,"Planned Profit",{"$f":"+C15-C14","v":0},"FC Profit",{"$f":"+E15-E14","v":0},"Actual Profi",{"$f":"+G15-G14","v":0}]
[]
[null,"Planned Start",{"$f":"+D19","v":"2023-02-01"},{"$f":"+F17","v":"FC/A Start"},{"$f":"+F19","v":"2023-02-01"}]
[null,"Planned End",{"$f":"+E41","v":"00:00:00"},{"$f":"+G17","v":"FC/A End"},{"$f":"+G41","v":"00:00:00"}]
[null,"Planned Hours",{"$f":"+H19+H28+H34+H41","v":0},"FC Hours",{"$f":"+I19+I28+I34+I41","v":0},"Actual Hours",{"$f":"+J19+J28+J34+J41","v":0}]
[null,"Planned Costs",{"$f":"+(K19+K28+K34+K41)*(1+Settings!$C$6)+C13*Settings!$C$3","v":0},"FC Costs",{"$f":"+(L19+L28+L34+L41)*(1+Settings!$C$6)+E13*Settings!$C$3","v":0},"Actual Costs",{"$f":"+(M19+M28+M34+M41)*(1+Settings!$C$7)+G13*Settings!$C$3","v":0}]
[null,"Planned Revenue",{"$f":"+(N19+N28+N34+N41)*(1+Settings!$C$7)+C13*Settings!$C$4","v":0},"FC Revenue",{"$f":"+(O19+O28+O34+O41)*(1+Settings!$C$7)+E13*Settings!$C$4","v":0},"Actual Revenue",{"$f":"+(P19+P28+P34+P41)*(1+Settings!$C$7)+G13*Settings!$C$4","v":0}]
[]
[null,"Milestone/Task","Responsible","B Start","B End","FC/A Start","FC/A End","B Hours","FC Hours","A Hours","B Costs","FC Costs","A Costs","B Revenue","FC Revenue","A Revenue",null,"W1","W2","W3","W4","W5","W6","W7","W8","W9","W10","W11","W12","W13","W14","W15","W16","W17","W18","W19","W20","W21","W22","W23","W24","W25","W26","W27","W28","W29","W30","W31","W32","W33","W34","W35","W36","W37","W38","W39","W40","W41","W42","W43","W44","W45","W46","W47","W48","W49","W50","W51","W52","W53","W54"]
[]
[null,"Milestone 1",null,"2023-02-01","2023-02-05",{"$f":"+D19","v":"2023-02-01"},{"$f":"+E19","v":"2023-02-05"},{"$f":"+SUM(H20:H27)","v":0},{"$f":"+SUM(I20:I27)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[null,"Task 6"]
[null,"Task 7"]
[]
[null,"Milestone 2",{"$nulls":3},{"$f":"+D28","v":"00:00:00"},{"$f":"+E28","v":"00:00:00"},{"$f":"+SUM(H29:H33)","v":0},{"$f":"+SUM(I29:I33)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D34","v":"00:00:00"},{"$f":"+E34","v":"00:00:00"},{"$f":"+SUM(H35:H40)","v":0},{"$f":"+SUM(I35:I40)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D41","v":"00:00:00"},{"$f":"+E41","v":"00:00:00"},{"$f":"+SUM(H42:H47)","v":0},{"$f":"+SUM(I42:I47)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]

{"sheet":"Project 8","index":10,"n_rows":46,"n_cols":71,"rows_kept":46,"merged":[[1,2,1,3],[2,2,2,17],[3,2,3,3],[4,2,4,3],[5,2,5,3],[5,4,5,5],[6,2,6,3]]}
[]
[null,"Name"]
[null,"Description"]
[null,"Responsible"]
[null,"Receiver"]
[null,"Progress",{"$f":"+IF(NOW()-E11<0, 0, IF((E12-E11)/(NOW()-E11)>1, 1, (E12-E11)/(NOW()-E11)))","v":{"v":0,"d":"0%"}},null,{"$f":"+IF(NOW()-C11<0, 0, IF((C12-C11)/(NOW()-C11)>1, 1, (C12-C11)/(NOW()-C11)))","v":{"v":0,"d":"0%"}}]
[null,"Status","Active"]
[]
[null,"Planned Profit",{"$f":"+C15-C14","v":0},"FC Profit",{"$f":"+E15-E14","v":0},"Actual Profi",{"$f":"+G15-G14","v":0}]
[]
[null,"Planned Start",{"$f":"+D19","v":"2023-02-01"},{"$f":"+F17","v":"FC/A Start"},{"$f":"+F19","v":"2023-02-01"}]
[null,"Planned End",{"$f":"+E41","v":"00:00:00"},{"$f":"+G17","v":"FC/A End"},{"$f":"+G41","v":"00:00:00"}]
[null,"Planned Hours",{"$f":"+H19+H28+H34+H41","v":0},"FC Hours",{"$f":"+I19+I28+I34+I41","v":0},"Actual Hours",{"$f":"+J19+J28+J34+J41","v":0}]
[null,"Planned Costs",{"$f":"+(K19+K28+K34+K41)*(1+Settings!$C$6)+C13*Settings!$C$3","v":0},"FC Costs",{"$f":"+(L19+L28+L34+L41)*(1+Settings!$C$6)+E13*Settings!$C$3","v":0},"Actual Costs",{"$f":"+(M19+M28+M34+M41)*(1+Settings!$C$7)+G13*Settings!$C$3","v":0}]
[null,"Planned Revenue",{"$f":"+(N19+N28+N34+N41)*(1+Settings!$C$7)+C13*Settings!$C$4","v":0},"FC Revenue",{"$f":"+(O19+O28+O34+O41)*(1+Settings!$C$7)+E13*Settings!$C$4","v":0},"Actual Revenue",{"$f":"+(P19+P28+P34+P41)*(1+Settings!$C$7)+G13*Settings!$C$4","v":0}]
[]
[null,"Milestone/Task","Responsible","B Start","B End","FC/A Start","FC/A End","B Hours","FC Hours","A Hours","B Costs","FC Costs","A Costs","B Revenue","FC Revenue","A Revenue",null,"W1","W2","W3","W4","W5","W6","W7","W8","W9","W10","W11","W12","W13","W14","W15","W16","W17","W18","W19","W20","W21","W22","W23","W24","W25","W26","W27","W28","W29","W30","W31","W32","W33","W34","W35","W36","W37","W38","W39","W40","W41","W42","W43","W44","W45","W46","W47","W48","W49","W50","W51","W52","W53","W54"]
[]
[null,"Milestone 1",null,"2023-02-01","2023-02-05",{"$f":"+D19","v":"2023-02-01"},{"$f":"+E19","v":"2023-02-05"},{"$f":"+SUM(H20:H27)","v":0},{"$f":"+SUM(I20:I27)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[null,"Task 6"]
[null,"Task 7"]
[]
[null,"Milestone 2",{"$nulls":3},{"$f":"+D28","v":"00:00:00"},{"$f":"+E28","v":"00:00:00"},{"$f":"+SUM(H29:H33)","v":0},{"$f":"+SUM(I29:I33)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D34","v":"00:00:00"},{"$f":"+E34","v":"00:00:00"},{"$f":"+SUM(H35:H40)","v":0},{"$f":"+SUM(I35:I40)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D41","v":"00:00:00"},{"$f":"+E41","v":"00:00:00"},{"$f":"+SUM(H42:H47)","v":0},{"$f":"+SUM(I42:I47)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]

{"sheet":"Project 9","index":11,"n_rows":46,"n_cols":71,"rows_kept":46,"merged":[[1,2,1,3],[2,2,2,17],[3,2,3,3],[4,2,4,3],[5,2,5,3],[5,4,5,5],[6,2,6,3]]}
[]
[null,"Name"]
[null,"Description"]
[null,"Responsible"]
[null,"Receiver"]
[null,"Progress",{"$f":"+IF(NOW()-E11<0, 0, IF((E12-E11)/(NOW()-E11)>1, 1, (E12-E11)/(NOW()-E11)))","v":{"v":0,"d":"0%"}},null,{"$f":"+IF(NOW()-C11<0, 0, IF((C12-C11)/(NOW()-C11)>1, 1, (C12-C11)/(NOW()-C11)))","v":{"v":0,"d":"0%"}}]
[null,"Status","Active"]
[]
[null,"Planned Profit",{"$f":"+C15-C14","v":0},"FC Profit",{"$f":"+E15-E14","v":0},"Actual Profi",{"$f":"+G15-G14","v":0}]
[]
[null,"Planned Start",{"$f":"+D19","v":"2023-02-01"},{"$f":"+F17","v":"FC/A Start"},{"$f":"+F19","v":"2023-02-01"}]
[null,"Planned End",{"$f":"+E41","v":"00:00:00"},{"$f":"+G17","v":"FC/A End"},{"$f":"+G41","v":"00:00:00"}]
[null,"Planned Hours",{"$f":"+H19+H28+H34+H41","v":0},"FC Hours",{"$f":"+I19+I28+I34+I41","v":0},"Actual Hours",{"$f":"+J19+J28+J34+J41","v":0}]
[null,"Planned Costs",{"$f":"+(K19+K28+K34+K41)*(1+Settings!$C$6)+C13*Settings!$C$3","v":0},"FC Costs",{"$f":"+(L19+L28+L34+L41)*(1+Settings!$C$6)+E13*Settings!$C$3","v":0},"Actual Costs",{"$f":"+(M19+M28+M34+M41)*(1+Settings!$C$7)+G13*Settings!$C$3","v":0}]
[null,"Planned Revenue",{"$f":"+(N19+N28+N34+N41)*(1+Settings!$C$7)+C13*Settings!$C$4","v":0},"FC Revenue",{"$f":"+(O19+O28+O34+O41)*(1+Settings!$C$7)+E13*Settings!$C$4","v":0},"Actual Revenue",{"$f":"+(P19+P28+P34+P41)*(1+Settings!$C$7)+G13*Settings!$C$4","v":0}]
[]
[null,"Milestone/Task","Responsible","B Start","B End","FC/A Start","FC/A End","B Hours","FC Hours","A Hours","B Costs","FC Costs","A Costs","B Revenue","FC Revenue","A Revenue",null,"W1","W2","W3","W4","W5","W6","W7","W8","W9","W10","W11","W12","W13","W14","W15","W16","W17","W18","W19","W20","W21","W22","W23","W24","W25","W26","W27","W28","W29","W30","W31","W32","W33","W34","W35","W36","W37","W38","W39","W40","W41","W42","W43","W44","W45","W46","W47","W48","W49","W50","W51","W52","W53","W54"]
[]
[null,"Milestone 1",null,"2023-02-01","2023-02-05",{"$f":"+D19","v":"2023-02-01"},{"$f":"+E19","v":"2023-02-05"},{"$f":"+SUM(H20:H27)","v":0},{"$f":"+SUM(I20:I27)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[null,"Task 6"]
[null,"Task 7"]
[]
[null,"Milestone 2",{"$nulls":3},{"$f":"+D28","v":"00:00:00"},{"$f":"+E28","v":"00:00:00"},{"$f":"+SUM(H29:H33)","v":0},{"$f":"+SUM(I29:I33)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D34","v":"00:00:00"},{"$f":"+E34","v":"00:00:00"},{"$f":"+SUM(H35:H40)","v":0},{"$f":"+SUM(I35:I40)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]
[]
[null,"Milestone 3",{"$nulls":3},{"$f":"+D41","v":"00:00:00"},{"$f":"+E41","v":"00:00:00"},{"$f":"+SUM(H42:H47)","v":0},{"$f":"+SUM(I42:I47)","v":0},0,0,0,0,0,0,0]
[null,"Task 1"]
[null,"Task 2"]
[null,"Task 3"]
[null,"Task 4"]
[null,"Task 5"]