{"text_format":"3","workbook":"xls","n_sheets":2,"sheets":["Tool","Erläuterungen"],"not_rendered":{"external_links":1,"defined_names":2},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Tool","index":0,"n_rows":42,"n_cols":9,"rows_kept":42,"merged":[[1,1,2,6],[4,2,4,3],[5,2,5,5],[6,2,6,5],[38,2,39,6],[41,5,41,6]],"flags":["formulas_cached_only"]}
[]
[null,"Estimate of anticipated contract value\n within the meaning of Art. 3 of the German Regulation on the Award of Public Contracts (VgV)"]
[{"$nulls":8},"Please select"]
[{"$nulls":8},"Days"]
[null,"PN: ","20.2107.9-001.00",{"$nulls":5},"Months"]
[null,"contract content","Communications Services for DS4JI II"]
[]
[null,null,2]
[null,null,"No. of experts","No. of days","Total amount","Price per day","Total"]
[null,"Fees"]
[null,"International long-term expert",null,null,0,null,0]
[null,"International short-term expert",null,null,0,null,0]
[null,"National/Regional Team Leader",1,70,70]
[null,"Short-term expert pool ",4,50,200]
[null,"Travel expenses"]
[null,"Per-diem allowance in country of assignment",5,135,135,400]
[null,"Overnight accommodation allowance in country of assignment",5,135,135,1400]
[]
[null,"Flights (outward and return)","No. of experts","Flights per expert",null,"Price per flight"]
[null,"Flights for international long-term experts ",0,0,0,0,0]
[null,"Flights for international short-term experts",0,0,0,null,0]
[null,"Domestic flights (int. long-term and short-term experts)",0,0,0,0,0]
[null,"Co2 Compensation ",0,0,0,0,0]
[]
[null,"Other direct costs","No. of national personnel","No. of months","Total amount","Price/month or unit"]
[null,"Equipment"]
[null,"Subcontracts",{"$nulls":4},0]
[null,"Motor vehicle operating costs",null,null,0,0,0]
[null,"Other supplies/non-durable items",{"$nulls":4},0]
[null,"National personnel (NP)",null,null,0,null,0]
[null,"Flexible remuneration",null,null,1,{"v":184300,"d":"184,300"},{"v":184300,"d":"184,300"}]
[null,"Workshops/training",null,null,0,0,0]
[null,"Local subsidies",{"$nulls":4},0]
[null,"Other costs (fixed travel budget) ",null,null,300000,{"v":300000,"d":"300,000"},{"v":90000,"d":"90,000"}]
[]
[null,"Anticipated contract value",{"$nulls":4},{"v":274300,"d":"274,300"}]
[]
[]
[null,"Remarks:"]
[]
[]
[null,null,"Date:",null,"Prepared by: "]

{"sheet":"Erläuterungen","index":1,"n_rows":36,"n_cols":7,"rows_kept":36,"merged":[[1,1,2,6],[4,1,6,3],[5,5,5,6],[9,2,12,2],[9,3,12,3],[9,4,12,4],[9,5,12,5],[9,6,12,6],[14,2,16,2],[14,3,16,3],[14,4,16,4],[14,5,15,5],[14,6,16,6],[19,2,20,3],[19,4,22,4],[19,5,22,5],[19,6,22,6],[21,2,22,3],[25,4,25,5],[25,6,33,6],[26,4,26,5],[27,4,27,5],[29,2,29,3],[33,4,33,5]],"flags":["formulas_cached_only"]}
[]
[null,"Estimate of anticipated contract value within the meaning of Art. 3 of the German Regulation on the Award of Public Contracts (VgV)"]
[]
[]
[null,"Explanations"]
[{"$nulls":5},"Cannot be changed"]
[{"$nulls":5},"Please complete"]
[null,null,"No. of experts","No. of days or months","Total amount","Price per day or month","Total"]
[null,"Fees"]
[null,"International long-term expert","No. of experts per category","No. of days or months per expert category","Automatically calculated (no. of experts x no. of months)"," Please note: Fees, not salaries!","Automatically calculated"]
[null,"International short-term expert"]
[null,"National/regional long-term expert"]
[null,"National/regional short-term expert"]
[null,"Travel expenses"]
[null,"Per-diem allowance in country of assignment","No. of experts for whom travel expenses are incurred","No. of days or months on which travel expenses are incurred","Automatically calculated (no. of experts x no. of months)","Lump-sum country per-diems and overnight allowances in accordance with the Federal Travel Expenses Directive (BMF)","Automatically calculated"]
[null,"Overnight allowances in country of assignment"]
[null,"Other travel expenses",{"$nulls":3},"Lump-sum allowance per expert, \ne.g. airport transfer, taxi, etc. "]
[]
[null,"Return flights","No. of experts","Flights per expert",null,"Price per flight"]
[null,"Flights for international long-term expert ","Outbound/return travel, holiday flights, business flights",null,"Automatically calculated (no. of experts x no. of flights)","Please note: enter appropriate mix of rates.","Automatically calculated"]
[null,"Flights for international short-term expert"]
[null,"National flights (int. long-term and short-term experts)","Business flights in partner country"]
[null,"National flights (nat./reg. long-term and short-term experts)"]
[]
[null,"Other direct costs","No. of national personnel","No. of months","Total amount or no. of months","Price per month or unit"]
[null,"Equipment",null,null,"E.g. office equipment, motor vehicles to be purchased by contractor"]
[null,"Running office costs",null,null,"Running costs for materials, electricity, telephone, etc. to the extent that these are not borne by the partner "]
[null,"Motor vehicle operating costs",null,null,"E.g., petrol, small repairs, etc."]
[null,"Other consumables"]
[null,"National personnel","Secretary, driver, etc., non-national specialists",null,"Automatically calculated based on no. of NP and months","Country-specific personnel expenses"]
[null,"Flexible remuneration"]
[null,"Workshops/training"]
[null,"Local subsidies"]
[null,"Sundry other costs"]
[]
[null,"Anticipated contract value"]