{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Velkommen","Gantt-diagram","Eksempel på Gantt-diagram","Liste over leveringstyper","Valideringer","Samlet budgetoversigt","Eksempel på individuelt projekt","Eksempel på samarbejdsprojekt","Liste over tilskudsprocenter"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":4,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"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":"Velkommen","index":0,"n_rows":42,"n_cols":2,"rows_kept":42,"cut":false,"hidden":false,"merged":[[4,1,6,7],[8,1,9,7],[11,1,11,7],[15,1,17,7],[18,1,20,7],[33,1,36,7],[37,1,40,7],[41,1,43,7],[44,1,46,7],[12,1,14,7],[21,1,24,7],[25,1,25,7],[26,1,26,7],[27,1,28,7],[29,1,30,7],[32,1,32,7]]}
[]
[]
[]
[]
[null,"Hvis du får en gul bjælke foroven hvor den beder dig om at acceptere makroer eller ActiveX-objekter bedes du acceptere. Ellers virker ansøgningsskemaet ikke."]
[]
[]
[]
[null,"Hvilket slags projekt ansøger du om?"]
[]
[]
[null,"Samarbejdsprojekter"]
[null,"Samarbejdsprojekter har generelt højere satser end individuelle projekter. For at opnå forhøjet tilskud til samarbejdsprojekter skal projektet enten være: \n \n\n\n\nI samarbejdsprojekter er det et krav, at projektets resultater formidles bredt gennem konferencer, publikationer, open access-samlinger, gratis software eller open source-software. (Dette gælder dog ikke fortrolige oplysninger.)\n"]
[]
[]
[null,"• Et samarbejde mellem virksomheder, hvoraf mindst en deltager er en SMV, og hvor ingen virksomhed afholder mere end 70 pct. af det samlede GUDP tilskud, eller;"]
[]
[]
[null,"• Et samarbejde mellem virksomheder (uanset størrelse) og en forsknings- og vidensformidlingsinstitution, hvor sidstnævnte afholder mindst 10 pct. af GUDP tilskuddet."]
[]
[]
[null,"I samarbejdsprojekter er det et krav, at projektets resultater formidles bredt gennem konferencer, publikationer, open access-samlinger, gratis software eller open source-software. (Dette gælder dog ikke fortrolige oplysninger.)"]
[]
[]
[]
[null,"Individuelle projekter"]
[null,"Ved et individuelt projekt forstås enten: "]
[null,"• Et projekt med en enkelt deltager – hovedansøger –, som er en virksomhed (uanset størrelse), eller;"]
[]
[null,"• Et projekt med virksomhedsdeltagere, men hvor en af deltagerne afholder mere end 70 pct. af det samlede GUDP tilskud."]
[]
[]
[null,"Bemærk desuden venligst følgende:"]
[null,"Ved individuelle projekter kan der somme tider være behov for ekstern bistand, f.eks. ved hjælp af konsulenter. Disse er ikke medansøgere af projektet, men hyres til at udføre projektspecifikt arbejde, som projektdeltagerne ikke selv har de fornødne kompetencer til at udføre.  "]
[]
[]
[]
[null,"For både samarbejdsprojekter og individuelle projekter gælder det, at der skal udfyldes et delbudget for hver aktivitetstype, for hver deltager. Der er fire forskellige aktivitetstyper: 1) Anvendt forskning, 2) Udvikling, 3) Demonstration og 4) Netværk. "]
[]
[]
[]
[null,"Eksempel: Et individuelt projekt, med kun en enkelt deltager, som både indeholder aktivitetstyperne ’Udvikling’ og ’Demonstration’, skal udfylde to delbudgetter – ét for hver aktivitetstype.  "]

{"sheet":"Gantt-diagram","index":1,"n_rows":50,"n_cols":23,"rows_kept":50,"cut":false,"hidden":false,"merged":[[3,2,3,5],[3,6,3,9],[3,10,3,13],[3,14,3,17]]}
[]
["Gantt Diagram"]
[]
[null,null,"20XX",null,null,null,"20XX",null,null,null,"20XX",null,null,null,"20XX",null,null,null,"Aktivitetstype (F/U/D/N)"]
[null,"Involverede projektdeltagere","Jan","Apr","Jul","Okt","Jan","Apr","Jul ","Okt","Jan","Apr","Jul","Okt","Jan","Apr","Jul","Okt"," og leveringtype, se faneblad 3","Antal timer","AP budget"]
["AP 1: Navn på AP1"]
["1.1 "]
["1.2"]
["1.3"]
["Mv."]
[]
["Milepæle:"]
["M1.1:"]
["M 1.2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet timetal:","Samlet budget:"]
["AP 2"]
["2.1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
["2.2"]
["2.3"]
[]
["Milepæle:"]
["M2.1:"]
["M 2.2:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet timetal:","Samlet budget:"]
["AP 3"]
["3.1"]
["3.2"]
["3.3"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet timetal:","Samlet budget:"]
["AP 4"]
["4.1"]
["4.2"]
["4.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet timetal:","Samlet budget:"]
["AP 5"]
["5.1"]
["5.2"]
["5.3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet timetal:","Samlet budget:"]
[]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totalt timetal:","Totalt budget:"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tjekliste for obligatoriske elementer i GANTT-diagram:  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Involverede projektdeltagere for hver arbejdspakke"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktivitetstype for hver arbejdspakke (Forskning, Udvikling, Demonstration eller Netværk)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet antal timer for hver arbejdspakke"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet budget for hver arbejdspakke"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totalt timeantal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totalt budget"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Milepæle i hver arbejdspakke. Ved milepælene angives leveringstype jf. liste med forkortelser \"Liste over leveringstyper\" "]

{"sheet":"Eksempel på Gantt-diagram","index":2,"n_rows":62,"n_cols":21,"rows_kept":62,"cut":false,"hidden":false,"merged":[[4,2,4,5],[4,6,4,9],[4,10,4,13],[4,14,4,17]]}
[]
[]
["Eksempel på Gantt Diagram"]
[]
[null,null,2022,null,null,null,2023,null,null,null,2024,null,null,null,2025,null,null,null,"Aktivitetstype (F/U/D/N)"]
[null,"Involverede projektdeltagere","Jan","Apr","Jul","Okt","Jan","Apr","Jul ","Okt","Jan","Apr","Jul","Okt","Jan","Apr","Jul","Okt"," og leveringtype, se faneblad 3","Antal timer","AP budget"]
["AP 1: Forsøgsplanlægning","Navn på ansvarlig (Ansv.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"U, F","Timetal virksomhed 1: 100"]
["1.1: Udvælgelse af xxxx","Deltager 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timetal virksomhed 2: 225"]
["1.2: Møder med relevante fagpersoner","Deltager 2"]
["1.3: Samlet vurdering af xxxx","Deltager 3"]
[null,"Deltager 4"]
["Milepæle:"]
["M 1.1: Forsøgssetup",null,"x"]
["M 1.2: Møder med fagpersoner afholdt",null,"x"]
["M 1.3: Intern forsøgsprotokol udarbejdet",null,null,null,"UF1","FF2",null,null,null,null,null,null,null,null,null,null,null,null,"UF1 og FF2",null,"Samlet budget: 210.843 kr."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet timetal: 325","(inkl. OH)"]
["AP 2: Første undersøgelse","Navn på ansvarlig (Ansv.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F","Timetal virksomhed 1: 160"]
["2.1: Finde egnede besætninger","Deltager 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timetal virksomhed 2: 310"]
["2.2: Udtage prøver","Deltager 2"]
["2.3: Analyse og vurdering af xxxx","Deltager 3"]
["2.4: Resultatbehandling","Deltager 4"]
[]
["Milepæle:"]
["M 2.1: Aftaler med besætninger indgået",null,null,null,"x"]
["M 2.2: Forskningsrapport",null,null,null,null,null,"FV4",null,null,null,null,null,null,null,null,null,null,null,"FV4"]
["M 2.3: Manuskript",null,null,null,null,null,null,"FV1",null,null,null,null,null,null,null,null,null,null,"FV1",null,"Samlet budget: 192.378 kr."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet timetal: 470","(inkl. OH)"]
["AP 3: Test af xxxx","Navn på ansvarlig (Ansv.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F","Timetal virksomhed 1: 1269"]
["3.1: Besøg besætninger","Deltager 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timetal virksomhed 2: 800"]
["3.2: Afvikling af forsøg","Deltager 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timetal virksomhed 3: 200"]
["3.3: Analyse og vurdering af xxxx","Deltager 3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timetal virksomhed 4: 854"]
["3.4: Publicering","Deltager 4"]
[]
["Milepæle:"]
["M 3.1: Forsøg ved besætningerne",null,null,null,null,null,null,"x"]
["M 3.2: Forskningsrapport",null,null,null,null,null,null,null,null,null,"FV4",null,null,null,null,null,null,null,"FV4"]
["M 3.3: Udarbejdelse af publicering",null,null,null,null,null,null,null,null,null,null,"FV1",null,null,null,null,null,null,"FV1","Samlet timetal: 3.123","Samlet budget: 2.019.307 kr."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(inkl. OH)"]
["AP 4: Udvikling af xxxx","Navn på ansvarlig (Ansv.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"U","Timetal virksomhed 1: 617"]
["4.1 Løbende vurdering af xxxx","Deltager 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timetal virksomhed 2: 300"]
["4.2 Formulering af xxxx","Deltager 2"]
[null,"Deltager 3"]
["Milepæle:","Deltager 4"]
["M 4.1: Koncept af prototype",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UP3, UP4",null,null,"UP3 og UP4",null,"Samlet budget: 620.732 kr."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet timetal: 917","(inkl. OH)"]
["AP 5: Udvikling af xxxx","Navn på ansvarlig (Ansv.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"U, D","Timetal virksomhed 1: 767"]
["5.1: Forberedelse af afsluttende forsøg","Deltager 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timetal virksomhed 2: 1736"]
["5.2. Forsøg gennemføres","Deltager 2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timetal virksomhed 3: 320"]
["5.3: Gennemføre test af xxxx","Deltager 3"]
["5.4: Statistiske beregninger","Deltager 4"]
["5.5: Afholde møder"]
[]
["Milepæle:"]
["M 5.1: Workshop ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UF5",null,null,"UF5"]
["M 5.2: Afprøvning af forsøg",null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
["M 5.3: Statistiske beregninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UF2",null,null,"UF2"]
["M 5.4: Publikation af xxxx",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UF4","UF4"]
["M 5.5: Manuskript",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"UF4",null,"UF4"]
["M 5.6: Møder afholdt ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DF4",null,"x","DF4",null,"Samlet budget: 2.011.386 kr."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Samlet timetal: 2823","(inkl. OH)"]
[]
["Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Totalt timetal: 7.658","Totalt budget: 5.054.646 kr."]

{"sheet":"Liste over leveringstyper","index":3,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":false,"merged":[[20,4,20,5],[2,2,2,3],[8,2,8,3],[12,2,12,3],[15,4,15,5],[15,2,15,3],[4,4,4,5],[5,4,5,5],[6,4,6,5],[7,4,7,5],[8,4,8,5],[15,0,15,1],[1,6,1,7],[14,4,14,5],[9,4,9,5],[10,4,10,5],[0,0,0,7],[2,6,2,7],[11,4,11,5],[12,4,12,5],[13,4,13,5],[11,0,11,1],[1,0,1,1],[8,0,8,1],[2,0,2,1],[12,0,12,1],[1,2,1,3],[1,4,1,5],[2,4,2,5],[3,4,3,5]]}
["Lister over leveringstyper til brug ved udfyldelse af gantt-diagram til udviklings- og demonstrationsprojekter samt netværksprojekter"]
["ANVENDELSESORIENTERET FORSKNING",null,"UDVIKLING",null,"DEMONSTRATION",null,"NETVÆRK"]
["Videnskabelig produktion",null,"Nye produkter processer m.v.",null,"Nye produkter processer m.v.",null,"Leveringstyper"]
["Internationalt tidsskrift (peer reviewed)","FV1","Nye eller væsentligt forbedret produkt","UP1",null,null,"Potentielle udviklingsarbejder konkretiserede","N1"]
["Dansk tidsskrift","FV2","Nye eller væsentligt forbedret produktionsproces","UP2",null,null,"Analyser, udredninger, strategier udarbejdet","N2"]
["Proceedings og working papers","FV3","Nye koncepter m.v.","UP3",null,null,"Mindre udredninger/ notater udarbejdet","N3"]
["Forskningsrapport","FV4","Prototyper","UP4",null,null,"Kronikker, avisinterview, debatartikler","N4"]
["Konferenceindlæg","FV5","Pilotanlæg","UP5",null,null,"Artikler i fagtidsskrifter eller fagspecifikke aviser","N5"]
["Kommercialisering og anvendelse",null,"Kommercialisering og anvendelse",null,"Kommercialisering og anvendelse",null,"Nyhedsbreve","N6"]
["Strategisk metodeudvikling og myndighedsprocedure","FK2","Varemærkebeskyttelse","UK2",null,null,"Hjemmesider tilknyttet til netværket/partnerskabet","N7"]
["Anden form for kommercialisering","FK3","Certificering/test (ikke lovkrævet)","UK3",null,null,"Andet (beskrives særskilt)","N8"]
[null,null,"Anden form for kommercialisering, herunder ændringer i tekniske standarder, ændringer i rådgivningstandarder m.v.","UK4"]
["Softwareprogrammer ",null,"Softwareprogrammer ",null,"Softwareprogrammer "]
["Intern anvendelse","FS1","Intern anvendelse","US1"]
["Ekstern anvendelse","FS2","Ekstern anvendelse","US2"]
["Kommunikation og formidling",null,"Kommunikation og formidling",null,"Kommunikation og formidling"]
["Større udredninger og analyser, typisk over 50 sider","FF1","Større udredninger og analyser, typisk over 50 sider","UF1","Formidling via praktiske fremvisninger","DF1"]
["Mindre udredninger/ notater","FF2","Mindre udredninger/ notater","UF2","Tekniske manualer, factsheets og lign.","DF2"]
["Artikler i fagtidsskrifter og fagspecifikke aviser","FF3","Tekniske manualer, factsheets og lign.","UF3","Artikler i fagtidsskrifter og fagspecifikke aviser","DF3"]
["Temanumre i forbindelse med projekt","FF4","Artikler i fagtidsskrifter og fagspecifikke aviser","UF4","Temamøder / Workshop / Åbent hus arrangementer","DF4"]
["Temamøder / Workshop / Møder / Åbent hus arrangementer","FF5","Temamøder / Workshop / Møder / Åbent hus arrangementer","UF5"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]

{"sheet":"Valideringer","index":4,"n_rows":8,"n_cols":5,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Virksomhedsstørrelse",null,"Aktivitetstype:"]
[null,"Individuel","Samarbejde","Individuel","Samarbejde"]
[null,"Offentlig forsknings- og vidensformidlingsorganisation","Offentlig forsknings- og vidensformidlingsorganisation","Anvendt forskning","Anvendt forskning"]
[null,"Privat forsknings- og vidensformidlingsorganisation","Privat forsknings- og vidensformidlingsorganisation","Udvikling","Udvikling"]
[null,"Lille virksomhed","Lille virksomhed","Demonstration","Demonstration"]
[null,"Mellemstor virksomhed","Mellemstor virksomhed","Netværk","Netværk"]
[null,"Stor virksomhed","Stor virksomhed"]

{"sheet":"Samlet budgetoversigt","index":5,"n_rows":395,"n_cols":17,"rows_kept":395,"cut":false,"hidden":false,"merged":[[1,3,1,4],[110,4,110,5],[3,8,3,10],[4,8,4,10],[15,4,15,5],[34,4,34,5],[53,4,53,5],[72,4,72,5],[91,4,91,5],[129,4,129,5],[148,4,148,5],[167,4,167,5],[186,4,186,5],[205,4,205,5],[319,4,319,5],[338,4,338,5],[357,4,357,5],[376,4,376,5],[224,4,224,5],[243,4,243,5],[262,4,262,5],[281,4,281,5],[300,4,300,5]]}
["Projekttitel:"]
[null,null,null,"Projektets totalbudget udfyldes automatisk"]
[null,"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer"]
["Lønomkostninger",{"$f":"B23+B42+B61+B80+B99+B118+B137+B156+B175+B194+B213+B232+B251+B270+B289+B308+B327+B346+B365+B384","v":0},0,0,null,{"$f":"F23+F42+F61+F80+F99+F118+F137+F156+F175+F194+F213+F232+F251+F270+F289+F308+F327+F346+F365+F384","v":0},null,null,"Journal nr: 34009-24-XXXX"]
["Ekstern bistand",0,0,0,null,0,null,null,"Godkendt fra: XX-XX-XXXX"]
["Øvrige omkostninger",0,0,0,null,0]
["Apparatur/udstyr",0,0,0,null,0]
["Scrap-værdi",0,0,0,null,0]
["Evt. indtægter",0,0,0,null,0]
["Revision",0,0,0,null,0]
["I alt uden OH",0,0,0,null,0]
["OH",0,0,0,null,0]
["I alt",0,0,0,null,0]
["Finansiering i alt",{"$f":"IFERROR(B34+B53+B72+B91+B110+B129+B148+B167+B186+B205+B224+B243+B262+B281+B300+B319+B338+B357+B376+B395,\"\")","v":0},{"$f":"IFERROR(C34+C53+C72+C91+C110+C129+C148+C167+C186+C205+C224+C243+C262+C281+C300+C319+C338+C357+C376+C395,\"\")","v":0},{"$f":"IFERROR(D34+D53+D72+D91+D110+D129+D148+D167+D186+D205+D224+D243+D262+D281+D300+D319+D338+D357+D376+D395,\"\")","v":0},0,{"$f":"IFERROR(F33+F52+F71+F90+F109+F128+F147+F166+F185+F204+F223+F242+F261+F280+F299+F318+F337+F356+F375+F394,\"\")","v":""}]
[]
["Virksomhedsnavn:",null,"Hovedansøger","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G19<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B17,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E16,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G19<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G19=E19,\"\",G19)),\"\")","v":""},{"$f":"IF(E16=\"\",0,IF(LEFT(E16,9)=\"Offentlig\",B30*0.44,B23*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B17,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E16,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B32,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B32*G17,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E16=\"\",\"\",IF(E16=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E16=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B17,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E16,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B32*(1-E19)-D33-E33<0,E19-((B32*E19+E33+D33)-B32)/B32,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E16=\"\",\"\",IF(OR(LEFT(E16,9)=\"Offentlig\",LEFT(E16,6)=\"Privat\"),B30*0.44-B31,B23*0.3-B31))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B32>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B23=0,0,Q23),0)","v":0},{"$f":"IFERROR(B23-C23,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B23=\"\",0,B23))","v":0},null,null,null,null,null,null,{"$f":"IF(B23=0,0,B23*E19)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G19)),\"\",IF(G17=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B23*G19)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P23)),O23,IFERROR(IF(P23=0,0,P23),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B24=0,0,Q24),0)","v":0},{"$f":"IFERROR(B24-C24,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B24=0,0,B24*E19)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G19)),\"\",IF(G17=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B24*G19)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P24)),O24,IFERROR(IF(P24=0,0,P24),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B25=0,0,B25*E19)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G19)),\"\",IF(G17=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B25*G19)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B26=0,0,B26*E19)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G19)),\"\",IF(G17=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B26*G19)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B27=0,0,Q27),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B27=0,0,B27*E19)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G19)),\"\",IF(G17=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B27*G19)),0)","v":""},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B28=0,0,B28*E19)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G19)),\"\",IF(G17=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B28*G19)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B29=0,0,B29*E19)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G19)),\"\",IF(G17=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B29*G19)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B23:B29)","v":0},{"$f":"SUM(C23:C29)","v":0},{"$f":"SUM(D23:D29)","v":0},null,{"$f":"SUM(F23:F29)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B30=0,0,B30*E19)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G19)),\"\",IF(G17=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B30*G19)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B31=0,0,Q31),0)","v":0},{"$f":"IFERROR(B31-C31,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B31=0,0,B31*E19)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G19)),\"\",IF(G17=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B31*G19)),0)","v":""},0]
["I alt",{"$f":"SUM(B23:B29)+B31","v":0},{"$f":"SUM(C23:C29)+C31","v":0},{"$f":"IF(SUM(D23:D29)+D31-SUM(D33:E33)<=0,0,SUM(D23:D29)+D31-SUM(D33:E33))","v":0},null,{"$f":"SUM(F23:F29)+F31","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G19)),\"\",IF(G17=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B32*G19)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E33),\"\",B32)","v":""},{"$f":"IF(ISBLANK(E33),\"\",C32)","v":""},null,null,{"$f":"IF(ISBLANK(E33),\"\",F32)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B34=0,0,B34*E35)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G19)),\"\",IF(G17=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B33*G19)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B33)),B32,IF(B33=B32,B32,B33))","v":0},{"$f":"IF(NOT(ISNUMBER(C33)),C32,IF(C33=C32,C32,C33))","v":0},{"$f":"IF(NOT(ISNUMBER(D33)),D32,IF(D33=D32,D32,D33))","v":0},0]
["Virksomhedsnavn:",null,"Deltager 2","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G38<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B36,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E35,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G38<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G38=E38,\"\",G38)),\"\")","v":""},{"$f":"IF(E35=\"\",0,IF(LEFT(E35,9)=\"Offentlig\",B49*0.44,B42*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B36,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E35,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B51,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B51*G36,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E35=\"\",\"\",IF(E35=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E35=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B36,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E35,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B51*(1-E38)-D52-E52<0,E38-((B51*E38+E52+D52)-B51)/B51,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E35=\"\",\"\",IF(OR(LEFT(E35,9)=\"Offentlig\",LEFT(E35,6)=\"Privat\"),B49*0.44-B50,B42*0.3-B50))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B51>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B42=0,0,Q42),0)","v":0},{"$f":"IFERROR(B42-C42,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B42=\"\",0,B42))","v":0},null,null,null,null,null,null,{"$f":"IF(B42=0,0,B42*E38)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G38)),\"\",IF(G36=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B42*G38)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P42)),O42,IFERROR(IF(P42=0,0,P42),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B43=0,0,Q43),0)","v":0},{"$f":"IFERROR(B43-C43,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B43=0,0,B43*E38)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G38)),\"\",IF(G36=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B43*G38)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P43)),O43,IFERROR(IF(P43=0,0,P43),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B44=0,0,B44*E38)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G38)),\"\",IF(G36=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B44*G38)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B45=0,0,B45*E38)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G38)),\"\",IF(G36=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B45*G38)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B46=0,0,Q46),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B46=0,0,B46*E38)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G38)),\"\",IF(G36=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B46*G38)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B47=0,0,Q47),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B47=0,0,B47*E38)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G38)),\"\",IF(G36=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B47*G38)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B48=0,0,B48*E38)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G38)),\"\",IF(G36=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B48*G38)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B42:B48)","v":0},{"$f":"SUM(C42:C48)","v":0},{"$f":"SUM(D42:D48)","v":0},null,{"$f":"SUM(F42:F48)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B49=0,0,B49*E38)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G38)),\"\",IF(G36=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B49*G38)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B50=0,0,Q50),0)","v":0},{"$f":"IFERROR(B50-C50,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B50=0,0,B50*E38)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G38)),\"\",IF(G36=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B50*G38)),0)","v":""},0]
["I alt",{"$f":"SUM(B42:B48)+B50","v":0},{"$f":"SUM(C42:C48)+C50","v":0},{"$f":"IF(SUM(D42:D48)+D50-SUM(D52:E52)<=0,0,SUM(D42:D48)+D50-SUM(D52:E52))","v":0},null,{"$f":"SUM(F42:F48)+F50","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G38)),\"\",IF(G36=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B51*G38)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E52),\"\",B51)","v":""},{"$f":"IF(ISBLANK(E52),\"\",C51)","v":""},null,null,{"$f":"IF(ISBLANK(E52),\"\",F51)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B53=0,0,B53*E54)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G38)),\"\",IF(G36=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B52*G38)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B52)),B51,IF(B52=B51,B51,B52))","v":0},{"$f":"IF(NOT(ISNUMBER(C52)),C51,IF(C52=C51,C51,C52))","v":0},{"$f":"IF(NOT(ISNUMBER(D52)),D51,IF(D52=D51,D51,D52))","v":0},{"$f":"IF(NOT(ISNUMBER(E52)),E51,IF(E52=E51,E51,E52))","v":0}]
["Virksomhedsnavn:",null,"Deltager 3","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G57<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B55,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E54,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G57<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G57=E57,\"\",G57)),\"\")","v":""},{"$f":"IF(E54=\"\",0,IF(LEFT(E54,9)=\"Offentlig\",B68*0.44,B61*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B55,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E54,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B70,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B70*G55,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E54=\"\",\"\",IF(E54=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E54=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B55,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E54,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B70*(1-E57)-D71-E71<0,E57-((B70*E57+E71+D71)-B70)/B70,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E54=\"\",\"\",IF(OR(LEFT(E54,9)=\"Offentlig\",LEFT(E54,6)=\"Privat\"),B68*0.44-B69,B61*0.3-B69))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B70>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B61=0,0,Q61),0)","v":0},{"$f":"IFERROR(B61-C61,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B61=\"\",0,B61))","v":0},null,null,null,null,null,null,{"$f":"IF(B61=0,0,B61*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G55=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B61*G57)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P61)),O61,IFERROR(IF(P61=0,0,P61),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B62=0,0,Q62),0)","v":0},{"$f":"IFERROR(B62-C62,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B62=0,0,B62*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G55=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B62*G57)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P62)),O62,IFERROR(IF(P62=0,0,P62),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B63=0,0,B63*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G55=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B63*G57)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B64=0,0,B64*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G55=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B64*G57)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B65=0,0,Q65),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B65=0,0,B65*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G55=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B65*G57)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B66=0,0,Q66),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B66=0,0,B66*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G55=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B66*G57)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B67=0,0,B67*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G55=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B67*G57)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B61:B67)","v":0},{"$f":"SUM(C61:C67)","v":0},{"$f":"SUM(D61:D67)","v":0},null,{"$f":"SUM(F61:F67)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B68=0,0,B68*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G55=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B68*G57)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B69=0,0,Q69),0)","v":0},{"$f":"IFERROR(B69-C69,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B69=0,0,B69*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G55=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B69*G57)),0)","v":""},0]
["I alt",{"$f":"SUM(B61:B67)+B69","v":0},{"$f":"SUM(C61:C67)+C69","v":0},{"$f":"IF(SUM(D61:D67)+D69-SUM(D71:E71)<=0,0,SUM(D61:D67)+D69-SUM(D71:E71))","v":0},null,{"$f":"SUM(F61:F67)+F69","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G55=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B70*G57)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E71),\"\",B70)","v":""},{"$f":"IF(ISBLANK(E71),\"\",C70)","v":""},null,null,{"$f":"IF(ISBLANK(E71),\"\",F70)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B72=0,0,B72*E73)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G55=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B71*G57)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B71)),B70,IF(B71=B70,B70,B71))","v":0},{"$f":"IF(NOT(ISNUMBER(C71)),C70,IF(C71=C70,C70,C71))","v":0},{"$f":"IF(NOT(ISNUMBER(D71)),D70,IF(D71=D70,D70,D71))","v":0},{"$f":"IF(NOT(ISNUMBER(E71)),E70,IF(E71=E70,E70,E71))","v":0}]
["Virksomhedsnavn:",null,"Deltager 4","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G76<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B74,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E73,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G76<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G76=E76,\"\",G76)),\"\")","v":""},{"$f":"IF(E73=\"\",0,IF(LEFT(E73,9)=\"Offentlig\",B87*0.44,B80*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B74,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E73,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B89,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B89*G74,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E73=\"\",\"\",IF(E73=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E73=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B74,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E73,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B89*(1-E76)-D90-E90<0,E76-((B89*E76+E90+D90)-B89)/B89,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E73=\"\",\"\",IF(OR(LEFT(E73,9)=\"Offentlig\",LEFT(E73,6)=\"Privat\"),B87*0.44-B88,B80*0.3-B88))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B89>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B80=0,0,Q80),0)","v":0},{"$f":"IFERROR(B80-C80,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B80=\"\",0,B80))","v":0},null,null,null,null,null,null,{"$f":"IF(B80=0,0,B80*E76)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G76)),\"\",IF(G74=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B80*G76)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P80)),O80,IFERROR(IF(P80=0,0,P80),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B81=0,0,Q81),0)","v":0},{"$f":"IFERROR(B81-C81,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B81=0,0,B81*E76)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G76)),\"\",IF(G74=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B81*G76)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P81)),O81,IFERROR(IF(P81=0,0,P81),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B82=0,0,B82*E76)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G76)),\"\",IF(G74=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B82*G76)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B83=0,0,B83*E76)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G76)),\"\",IF(G74=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B83*G76)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B84=0,0,Q84),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B84=0,0,B84*E76)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G76)),\"\",IF(G74=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B84*G76)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B85=0,0,Q85),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B85=0,0,B85*E76)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G76)),\"\",IF(G74=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B85*G76)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B86=0,0,B86*E76)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G76)),\"\",IF(G74=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B86*G76)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B80:B86)","v":0},{"$f":"SUM(C80:C86)","v":0},{"$f":"SUM(D80:D86)","v":0},null,{"$f":"SUM(F80:F86)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B87=0,0,B87*E76)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G76)),\"\",IF(G74=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B87*G76)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B88=0,0,Q88),0)","v":0},{"$f":"IFERROR(B88-C88,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B88=0,0,B88*E76)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G76)),\"\",IF(G74=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B88*G76)),0)","v":""},0]
["I alt",{"$f":"SUM(B80:B86)+B88","v":0},{"$f":"SUM(C80:C86)+C88","v":0},{"$f":"IF(SUM(D80:D86)+D88-SUM(D90:E90)<=0,0,SUM(D80:D86)+D88-SUM(D90:E90))","v":0},null,{"$f":"SUM(F80:F86)+F88","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G76)),\"\",IF(G74=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B89*G76)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E90),\"\",B89)","v":""},{"$f":"IF(ISBLANK(E90),\"\",C89)","v":""},null,null,{"$f":"IF(ISBLANK(E90),\"\",F89)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B91=0,0,B91*E92)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G76)),\"\",IF(G74=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B90*G76)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B90)),B89,IF(B90=B89,B89,B90))","v":0},{"$f":"IF(NOT(ISNUMBER(C90)),C89,IF(C90=C89,C89,C90))","v":0},{"$f":"IF(NOT(ISNUMBER(D90)),D89,IF(D90=D89,D89,D90))","v":0},{"$f":"IF(NOT(ISNUMBER(E90)),E89,IF(E90=E89,E89,E90))","v":0}]
["Virksomhedsnavn:",null,"Deltager 5","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G95<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B93,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E92,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G95<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G95=E95,\"\",G95)),\"\")","v":""},{"$f":"IF(E92=\"\",0,IF(LEFT(E92,9)=\"Offentlig\",B106*0.44,B99*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B93,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E92,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B108,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B108*G93,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E92=\"\",\"\",IF(E92=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E92=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B93,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E92,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B108*(1-E95)-D109-E109<0,E95-((B108*E95+E109+D109)-B108)/B108,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E92=\"\",\"\",IF(OR(LEFT(E92,9)=\"Offentlig\",LEFT(E92,6)=\"Privat\"),B106*0.44-B107,B99*0.3-B107))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B108>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B99=0,0,Q99),0)","v":0},{"$f":"IFERROR(B99-C99,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B99=\"\",0,B99))","v":0},null,null,null,null,null,null,{"$f":"IF(B99=0,0,B99*E95)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G95)),\"\",IF(G93=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B99*G95)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P99)),O99,IFERROR(IF(P99=0,0,P99),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B100=0,0,Q100),0)","v":0},{"$f":"IFERROR(B100-C100,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B100=0,0,B100*E95)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G95)),\"\",IF(G93=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B100*G95)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P100)),O100,IFERROR(IF(P100=0,0,P100),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B101=0,0,B101*E95)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G95)),\"\",IF(G93=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B101*G95)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B102=0,0,B102*E95)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G95)),\"\",IF(G93=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B102*G95)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B103=0,0,Q103),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B103=0,0,B103*E95)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G95)),\"\",IF(G93=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B103*G95)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B104=0,0,Q104),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B104=0,0,B104*E95)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G95)),\"\",IF(G93=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B104*G95)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B105=0,0,B105*E95)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G95)),\"\",IF(G93=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B105*G95)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B99:B105)","v":0},{"$f":"SUM(C99:C105)","v":0},{"$f":"SUM(D99:D105)","v":0},null,{"$f":"SUM(F99:F105)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B106=0,0,B106*E95)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G95)),\"\",IF(G93=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B106*G95)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B107=0,0,Q107),0)","v":0},{"$f":"IFERROR(B107-C107,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B107=0,0,B107*E95)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G95)),\"\",IF(G93=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B107*G95)),0)","v":""},0]
["I alt",{"$f":"SUM(B99:B105)+B107","v":0},{"$f":"SUM(C99:C105)+C107","v":0},{"$f":"IF(SUM(D99:D105)+D107-SUM(D109:E109)<=0,0,SUM(D99:D105)+D107-SUM(D109:E109))","v":0},null,{"$f":"SUM(F99:F105)+F107","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G95)),\"\",IF(G93=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B108*G95)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E109),\"\",B108)","v":""},{"$f":"IF(ISBLANK(E109),\"\",C108)","v":""},null,null,{"$f":"IF(ISBLANK(E109),\"\",F108)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B110=0,0,B110*E111)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G95)),\"\",IF(G93=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B109*G95)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B109)),B108,IF(B109=B108,B108,B109))","v":0},{"$f":"IF(NOT(ISNUMBER(C109)),C108,IF(C109=C108,C108,C109))","v":0},{"$f":"IF(NOT(ISNUMBER(D109)),D108,IF(D109=D108,D108,D109))","v":0},{"$f":"IF(NOT(ISNUMBER(E109)),E108,IF(E109=E108,E108,E109))","v":0}]
["Virksomhedsnavn:",null,"Deltager 6","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G114<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B112,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E111,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G114<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G114=E114,\"\",G114)),\"\")","v":""},{"$f":"IF(E111=\"\",0,IF(LEFT(E111,9)=\"Offentlig\",B125*0.44,B118*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B112,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E111,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B127,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B127*G112,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E111=\"\",\"\",IF(E111=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E111=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B112,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E111,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B127*(1-E114)-D128-E128<0,E114-((B127*E114+E128+D128)-B127)/B127,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E111=\"\",\"\",IF(OR(LEFT(E111,9)=\"Offentlig\",LEFT(E111,6)=\"Privat\"),B125*0.44-B126,B118*0.3-B126))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B127>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B118=0,0,Q118),0)","v":0},{"$f":"IFERROR(B118-C118,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B118=\"\",0,B118))","v":0},null,null,null,null,null,null,{"$f":"IF(B118=0,0,B118*E114)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G114)),\"\",IF(G112=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B118*G114)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P118)),O118,IFERROR(IF(P118=0,0,P118),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B119=0,0,Q119),0)","v":0},{"$f":"IFERROR(B119-C119,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B119=0,0,B119*E114)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G114)),\"\",IF(G112=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B119*G114)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P119)),O119,IFERROR(IF(P119=0,0,P119),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B120=0,0,B120*E114)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G114)),\"\",IF(G112=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B120*G114)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B121=0,0,B121*E114)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G114)),\"\",IF(G112=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B121*G114)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B122=0,0,Q122),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B122=0,0,B122*E114)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G114)),\"\",IF(G112=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B122*G114)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B123=0,0,Q123),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B123=0,0,B123*E114)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G114)),\"\",IF(G112=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B123*G114)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B124=0,0,B124*E114)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G114)),\"\",IF(G112=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B124*G114)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B118:B124)","v":0},{"$f":"SUM(C118:C124)","v":0},{"$f":"SUM(D118:D124)","v":0},null,{"$f":"SUM(F118:F124)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B125=0,0,B125*E114)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G114)),\"\",IF(G112=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B125*G114)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B126=0,0,Q126),0)","v":0},{"$f":"IFERROR(B126-C126,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B126=0,0,B126*E114)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G114)),\"\",IF(G112=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B126*G114)),0)","v":""},0]
["I alt",{"$f":"SUM(B118:B124)+B126","v":0},{"$f":"SUM(C118:C124)+C126","v":0},{"$f":"IF(SUM(D118:D124)+D126-SUM(D128:E128)<=0,0,SUM(D118:D124)+D126-SUM(D128:E128))","v":0},null,{"$f":"SUM(F118:F124)+F126","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G114)),\"\",IF(G112=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B127*G114)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E128),\"\",B127)","v":""},{"$f":"IF(ISBLANK(E128),\"\",C127)","v":""},null,null,{"$f":"IF(ISBLANK(E128),\"\",F127)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B129=0,0,B129*E130)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G114)),\"\",IF(G112=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B128*G114)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B128)),B127,IF(B128=B127,B127,B128))","v":0},{"$f":"IF(NOT(ISNUMBER(C128)),C127,IF(C128=C127,C127,C128))","v":0},{"$f":"IF(NOT(ISNUMBER(D128)),D127,IF(D128=D127,D127,D128))","v":0},{"$f":"IF(NOT(ISNUMBER(E128)),E127,IF(E128=E127,E127,E128))","v":0}]
["Virksomhedsnavn:",null,"Deltager 7","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G133<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B131,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E130,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G133<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G133=E133,\"\",G133)),\"\")","v":""},{"$f":"IF(E130=\"\",0,IF(LEFT(E130,9)=\"Offentlig\",B144*0.44,B137*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B131,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E130,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B146,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B146*G131,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E130=\"\",\"\",IF(E130=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E130=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B131,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E130,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B146*(1-E133)-D147-E147<0,E133-((B146*E133+E147+D147)-B146)/B146,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E130=\"\",\"\",IF(OR(LEFT(E130,9)=\"Offentlig\",LEFT(E130,6)=\"Privat\"),B144*0.44-B145,B137*0.3-B145))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B146>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B137=0,0,Q137),0)","v":0},{"$f":"IFERROR(B137-C137,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B137=\"\",0,B137))","v":0},null,null,null,null,null,null,{"$f":"IF(B137=0,0,B137*E133)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G133)),\"\",IF(G131=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B137*G133)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P137)),O137,IFERROR(IF(P137=0,0,P137),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B138=0,0,Q138),0)","v":0},{"$f":"IFERROR(B138-C138,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B138=0,0,B138*E133)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G133)),\"\",IF(G131=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B138*G133)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P138)),O138,IFERROR(IF(P138=0,0,P138),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B139=0,0,B139*E133)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G133)),\"\",IF(G131=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B139*G133)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B140=0,0,B140*E133)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G133)),\"\",IF(G131=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B140*G133)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B141=0,0,Q141),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B141=0,0,B141*E133)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G133)),\"\",IF(G131=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B141*G133)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B142=0,0,Q142),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B142=0,0,B142*E133)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G133)),\"\",IF(G131=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B142*G133)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B143=0,0,B143*E133)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G133)),\"\",IF(G131=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B143*G133)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B137:B143)","v":0},{"$f":"SUM(C137:C143)","v":0},{"$f":"SUM(D137:D143)","v":0},null,{"$f":"SUM(F137:F143)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B144=0,0,B144*E133)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G133)),\"\",IF(G131=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B144*G133)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B145=0,0,Q145),0)","v":0},{"$f":"IFERROR(B145-C145,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B145=0,0,B145*E133)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G133)),\"\",IF(G131=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B145*G133)),0)","v":""},0]
["I alt",{"$f":"SUM(B137:B143)+B145","v":0},{"$f":"SUM(C137:C143)+C145","v":0},{"$f":"IF(SUM(D137:D143)+D145-SUM(D147:E147)<=0,0,SUM(D137:D143)+D145-SUM(D147:E147))","v":0},null,{"$f":"SUM(F137:F143)+F145","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G133)),\"\",IF(G131=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B146*G133)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E147),\"\",B146)","v":""},{"$f":"IF(ISBLANK(E147),\"\",C146)","v":""},null,null,{"$f":"IF(ISBLANK(E147),\"\",F146)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B148=0,0,B148*E149)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G133)),\"\",IF(G131=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B147*G133)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B147)),B146,IF(B147=B146,B146,B147))","v":0},{"$f":"IF(NOT(ISNUMBER(C147)),C146,IF(C147=C146,C146,C147))","v":0},{"$f":"IF(NOT(ISNUMBER(D147)),D146,IF(D147=D146,D146,D147))","v":0},{"$f":"IF(NOT(ISNUMBER(E147)),E146,IF(E147=E146,E146,E147))","v":0}]
["Virksomhedsnavn:",null,"Deltager 8","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G152<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B150,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E149,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G152<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G152=E152,\"\",G152)),\"\")","v":""},{"$f":"IF(E149=\"\",0,IF(LEFT(E149,9)=\"Offentlig\",B163*0.44,B156*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B150,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E149,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B165,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B165*G150,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E149=\"\",\"\",IF(E149=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E149=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B150,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E149,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B165*(1-E152)-D166-E166<0,E152-((B165*E152+E166+D166)-B165)/B165,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E149=\"\",\"\",IF(OR(LEFT(E149,9)=\"Offentlig\",LEFT(E149,6)=\"Privat\"),B163*0.44-B164,B156*0.3-B164))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B165>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B156=0,0,Q156),0)","v":0},{"$f":"IFERROR(B156-C156,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B156=\"\",0,B156))","v":0},null,null,null,null,null,null,{"$f":"IF(B156=0,0,B156*E152)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G152)),\"\",IF(G150=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B156*G152)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P156)),O156,IFERROR(IF(P156=0,0,P156),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B157=0,0,Q157),0)","v":0},{"$f":"IFERROR(B157-C157,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B157=0,0,B157*E152)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G152)),\"\",IF(G150=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B157*G152)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P157)),O157,IFERROR(IF(P157=0,0,P157),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B158=0,0,B158*E152)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G152)),\"\",IF(G150=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B158*G152)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B159=0,0,B159*E152)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G152)),\"\",IF(G150=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B159*G152)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B160=0,0,Q160),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B160=0,0,B160*E152)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G152)),\"\",IF(G150=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B160*G152)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B161=0,0,Q161),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B161=0,0,B161*E152)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G152)),\"\",IF(G150=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B161*G152)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B162=0,0,B162*E152)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G152)),\"\",IF(G150=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B162*G152)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B156:B162)","v":0},{"$f":"SUM(C156:C162)","v":0},{"$f":"SUM(D156:D162)","v":0},null,{"$f":"SUM(F156:F162)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B163=0,0,B163*E152)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G152)),\"\",IF(G150=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B163*G152)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B164=0,0,Q164),0)","v":0},{"$f":"IFERROR(B164-C164,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B164=0,0,B164*E152)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G152)),\"\",IF(G150=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B164*G152)),0)","v":""},0]
["I alt",{"$f":"SUM(B156:B162)+B164","v":0},{"$f":"SUM(C156:C162)+C164","v":0},{"$f":"IF(SUM(D156:D162)+D164-SUM(D166:E166)<=0,0,SUM(D156:D162)+D164-SUM(D166:E166))","v":0},null,{"$f":"SUM(F156:F162)+F164","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G152)),\"\",IF(G150=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B165*G152)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E166),\"\",B165)","v":""},{"$f":"IF(ISBLANK(E166),\"\",C165)","v":""},null,null,{"$f":"IF(ISBLANK(E166),\"\",F165)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B167=0,0,B167*E168)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G152)),\"\",IF(G150=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B166*G152)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B166)),B165,IF(B166=B165,B165,B166))","v":0},{"$f":"IF(NOT(ISNUMBER(C166)),C165,IF(C166=C165,C165,C166))","v":0},{"$f":"IF(NOT(ISNUMBER(D166)),D165,IF(D166=D165,D165,D166))","v":0},{"$f":"IF(NOT(ISNUMBER(E166)),E165,IF(E166=E165,E165,E166))","v":0}]
["Virksomhedsnavn:",null,"Deltager 9","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G171<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B169,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E168,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G171<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G171=E171,\"\",G171)),\"\")","v":""},{"$f":"IF(E168=\"\",0,IF(LEFT(E168,9)=\"Offentlig\",B182*0.44,B175*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B169,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E168,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B184,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B184*G169,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E168=\"\",\"\",IF(E168=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E168=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B169,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E168,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B184*(1-E171)-D185-E185<0,E171-((B184*E171+E185+D185)-B184)/B184,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E168=\"\",\"\",IF(OR(LEFT(E168,9)=\"Offentlig\",LEFT(E168,6)=\"Privat\"),B182*0.44-B183,B175*0.3-B183))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B184>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B175=0,0,Q175),0)","v":0},{"$f":"IFERROR(B175-C175,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B175=\"\",0,B175))","v":0},null,null,null,null,null,null,{"$f":"IF(B175=0,0,B175*E171)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G171)),\"\",IF(G169=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B175*G171)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P175)),O175,IFERROR(IF(P175=0,0,P175),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B176=0,0,Q176),0)","v":0},{"$f":"IFERROR(B176-C176,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B176=0,0,B176*E171)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G171)),\"\",IF(G169=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B176*G171)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P176)),O176,IFERROR(IF(P176=0,0,P176),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B177=0,0,B177*E171)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G171)),\"\",IF(G169=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B177*G171)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B178=0,0,B178*E171)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G171)),\"\",IF(G169=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B178*G171)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B179=0,0,Q179),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B179=0,0,B179*E171)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G171)),\"\",IF(G169=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B179*G171)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B180=0,0,Q180),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B180=0,0,B180*E171)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G171)),\"\",IF(G169=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B180*G171)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B181=0,0,B181*E171)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G171)),\"\",IF(G169=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B181*G171)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B175:B181)","v":0},{"$f":"SUM(C175:C181)","v":0},{"$f":"SUM(D175:D181)","v":0},null,{"$f":"SUM(F175:F181)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B182=0,0,B182*E171)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G171)),\"\",IF(G169=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B182*G171)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B183=0,0,Q183),0)","v":0},{"$f":"IFERROR(B183-C183,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B183=0,0,B183*E171)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G171)),\"\",IF(G169=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B183*G171)),0)","v":""},0]
["I alt",{"$f":"SUM(B175:B181)+B183","v":0},{"$f":"SUM(C175:C181)+C183","v":0},{"$f":"IF(SUM(D175:D181)+D183-SUM(D185:E185)<=0,0,SUM(D175:D181)+D183-SUM(D185:E185))","v":0},null,{"$f":"SUM(F175:F181)+F183","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G171)),\"\",IF(G169=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B184*G171)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E185),\"\",B184)","v":""},{"$f":"IF(ISBLANK(E185),\"\",C184)","v":""},null,null,{"$f":"IF(ISBLANK(E185),\"\",F184)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B186=0,0,B186*E187)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G171)),\"\",IF(G169=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B185*G171)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B185)),B184,IF(B185=B184,B184,B185))","v":0},{"$f":"IF(NOT(ISNUMBER(C185)),C184,IF(C185=C184,C184,C185))","v":0},{"$f":"IF(NOT(ISNUMBER(D185)),D184,IF(D185=D184,D184,D185))","v":0},{"$f":"IF(NOT(ISNUMBER(E185)),E184,IF(E185=E184,E184,E185))","v":0}]
["Virksomhedsnavn:",null,"Deltager 10","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G190<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B188,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E187,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G190<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G190=E190,\"\",G190)),\"\")","v":""},{"$f":"IF(E187=\"\",0,IF(LEFT(E187,9)=\"Offentlig\",B201*0.44,B194*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B188,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E187,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B203,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B203*G188,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E187=\"\",\"\",IF(E187=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E187=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B188,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E187,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B203*(1-E190)-D204-E204<0,E190-((B203*E190+E204+D204)-B203)/B203,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E187=\"\",\"\",IF(OR(LEFT(E187,9)=\"Offentlig\",LEFT(E187,6)=\"Privat\"),B201*0.44-B202,B194*0.3-B202))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B203>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B194=0,0,Q194),0)","v":0},{"$f":"IFERROR(B194-C194,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B194=\"\",0,B194))","v":0},null,null,null,null,null,null,{"$f":"IF(B194=0,0,B194*E190)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G190)),\"\",IF(G188=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B194*G190)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P194)),O194,IFERROR(IF(P194=0,0,P194),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B195=0,0,Q195),0)","v":0},{"$f":"IFERROR(B195-C195,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B195=0,0,B195*E190)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G190)),\"\",IF(G188=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B195*G190)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P195)),O195,IFERROR(IF(P195=0,0,P195),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B196=0,0,B196*E190)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G190)),\"\",IF(G188=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B196*G190)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B197=0,0,B197*E190)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G190)),\"\",IF(G188=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B197*G190)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B198=0,0,Q198),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B198=0,0,B198*E190)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G190)),\"\",IF(G188=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B198*G190)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B199=0,0,Q199),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B199=0,0,B199*E190)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G190)),\"\",IF(G188=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B199*G190)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B200=0,0,B200*E190)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G190)),\"\",IF(G188=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B200*G190)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B194:B200)","v":0},{"$f":"SUM(C194:C200)","v":0},{"$f":"SUM(D194:D200)","v":0},null,{"$f":"SUM(F194:F200)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B201=0,0,B201*E190)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G190)),\"\",IF(G188=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B201*G190)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B202=0,0,Q202),0)","v":0},{"$f":"IFERROR(B202-C202,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B202=0,0,B202*E190)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G190)),\"\",IF(G188=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B202*G190)),0)","v":""},0]
["I alt",{"$f":"SUM(B194:B200)+B202","v":0},{"$f":"SUM(C194:C200)+C202","v":0},{"$f":"IF(SUM(D194:D200)+D202-SUM(D204:E204)<=0,0,SUM(D194:D200)+D202-SUM(D204:E204))","v":0},null,{"$f":"SUM(F194:F200)+F202","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G190)),\"\",IF(G188=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B203*G190)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E204),\"\",B203)","v":""},{"$f":"IF(ISBLANK(E204),\"\",C203)","v":""},null,null,{"$f":"IF(ISBLANK(E204),\"\",F203)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B205=0,0,B205*E206)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G190)),\"\",IF(G188=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B204*G190)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B204)),B203,IF(B204=B203,B203,B204))","v":0},{"$f":"IF(NOT(ISNUMBER(C204)),C203,IF(C204=C203,C203,C204))","v":0},{"$f":"IF(NOT(ISNUMBER(D204)),D203,IF(D204=D203,D203,D204))","v":0},{"$f":"IF(NOT(ISNUMBER(E204)),E203,IF(E204=E203,E203,E204))","v":0}]
["Virksomhedsnavn:",null,"Deltager 11","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G209<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B207,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E206,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G209<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G209=E209,\"\",G209)),\"\")","v":""},{"$f":"IF(E206=\"\",0,IF(LEFT(E206,9)=\"Offentlig\",B220*0.44,B213*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B207,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E206,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B222,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B222*G207,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E206=\"\",\"\",IF(E206=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E206=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B207,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E206,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B222*(1-E209)-D223-E223<0,E209-((B222*E209+E223+D223)-B222)/B222,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E206=\"\",\"\",IF(OR(LEFT(E206,9)=\"Offentlig\",LEFT(E206,6)=\"Privat\"),B220*0.44-B221,B213*0.3-B221))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B222>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B213=0,0,Q213),0)","v":0},{"$f":"IFERROR(B213-C213,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B213=\"\",0,B213))","v":0},null,null,null,null,null,null,{"$f":"IF(B213=0,0,B213*E209)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G209)),\"\",IF(G207=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B213*G209)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P213)),O213,IFERROR(IF(P213=0,0,P213),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B214=0,0,Q214),0)","v":0},{"$f":"IFERROR(B214-C214,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B214=0,0,B214*E209)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G209)),\"\",IF(G207=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B214*G209)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P214)),O214,IFERROR(IF(P214=0,0,P214),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B215=0,0,B215*E209)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G209)),\"\",IF(G207=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B215*G209)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B216=0,0,B216*E209)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G209)),\"\",IF(G207=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B216*G209)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B217=0,0,Q217),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B217=0,0,B217*E209)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G209)),\"\",IF(G207=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B217*G209)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B218=0,0,Q218),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B218=0,0,B218*E209)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G209)),\"\",IF(G207=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B218*G209)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B219=0,0,B219*E209)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G209)),\"\",IF(G207=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B219*G209)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B213:B219)","v":0},{"$f":"SUM(C213:C219)","v":0},{"$f":"SUM(D213:D219)","v":0},null,{"$f":"SUM(F213:F219)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B220=0,0,B220*E209)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G209)),\"\",IF(G207=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B220*G209)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B221=0,0,Q221),0)","v":0},{"$f":"IFERROR(B221-C221,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B221=0,0,B221*E209)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G209)),\"\",IF(G207=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B221*G209)),0)","v":""},0]
["I alt",{"$f":"SUM(B213:B219)+B221","v":0},{"$f":"SUM(C213:C219)+C221","v":0},{"$f":"IF(SUM(D213:D219)+D221-SUM(D223:E223)<=0,0,SUM(D213:D219)+D221-SUM(D223:E223))","v":0},null,{"$f":"SUM(F213:F219)+F221","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G209)),\"\",IF(G207=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B222*G209)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E223),\"\",B222)","v":""},{"$f":"IF(ISBLANK(E223),\"\",C222)","v":""},null,null,{"$f":"IF(ISBLANK(E223),\"\",F222)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B224=0,0,B224*E225)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G209)),\"\",IF(G207=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B223*G209)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B223)),B222,IF(B223=B222,B222,B223))","v":0},{"$f":"IF(NOT(ISNUMBER(C223)),C222,IF(C223=C222,C222,C223))","v":0},{"$f":"IF(NOT(ISNUMBER(D223)),D222,IF(D223=D222,D222,D223))","v":0},{"$f":"IF(NOT(ISNUMBER(E223)),E222,IF(E223=E222,E222,E223))","v":0}]
["Virksomhedsnavn:",null,"Deltager 12","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G228<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B226,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E225,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G228<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G228=E228,\"\",G228)),\"\")","v":""},{"$f":"IF(E225=\"\",0,IF(LEFT(E225,9)=\"Offentlig\",B239*0.44,B232*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B226,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E225,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B241,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B241*G226,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E225=\"\",\"\",IF(E225=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E225=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B226,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E225,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B241*(1-E228)-D242-E242<0,E228-((B241*E228+E242+D242)-B241)/B241,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E225=\"\",\"\",IF(OR(LEFT(E225,9)=\"Offentlig\",LEFT(E225,6)=\"Privat\"),B239*0.44-B240,B232*0.3-B240))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B241>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B232=0,0,Q232),0)","v":0},{"$f":"IFERROR(B232-C232,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B232=\"\",0,B232))","v":0},null,null,null,null,null,null,{"$f":"IF(B232=0,0,B232*E228)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G228)),\"\",IF(G226=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B232*G228)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P232)),O232,IFERROR(IF(P232=0,0,P232),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B233=0,0,Q233),0)","v":0},{"$f":"IFERROR(B233-C233,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B233=0,0,B233*E228)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G228)),\"\",IF(G226=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B233*G228)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P233)),O233,IFERROR(IF(P233=0,0,P233),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B234=0,0,B234*E228)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G228)),\"\",IF(G226=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B234*G228)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B235=0,0,B235*E228)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G228)),\"\",IF(G226=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B235*G228)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B236=0,0,Q236),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B236=0,0,B236*E228)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G228)),\"\",IF(G226=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B236*G228)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B237=0,0,Q237),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B237=0,0,B237*E228)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G228)),\"\",IF(G226=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B237*G228)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B238=0,0,B238*E228)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G228)),\"\",IF(G226=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B238*G228)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B232:B238)","v":0},{"$f":"SUM(C232:C238)","v":0},{"$f":"SUM(D232:D238)","v":0},null,{"$f":"SUM(F232:F238)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B239=0,0,B239*E228)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G228)),\"\",IF(G226=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B239*G228)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B240=0,0,Q240),0)","v":0},{"$f":"IFERROR(B240-C240,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B240=0,0,B240*E228)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G228)),\"\",IF(G226=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B240*G228)),0)","v":""},0]
["I alt",{"$f":"SUM(B232:B238)+B240","v":0},{"$f":"SUM(C232:C238)+C240","v":0},{"$f":"IF(SUM(D232:D238)+D240-SUM(D242:E242)<=0,0,SUM(D232:D238)+D240-SUM(D242:E242))","v":0},null,{"$f":"SUM(F232:F238)+F240","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G228)),\"\",IF(G226=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B241*G228)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E242),\"\",B241)","v":""},{"$f":"IF(ISBLANK(E242),\"\",C241)","v":""},null,null,{"$f":"IF(ISBLANK(E242),\"\",F241)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B243=0,0,B243*E244)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G228)),\"\",IF(G226=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B242*G228)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B242)),B241,IF(B242=B241,B241,B242))","v":0},{"$f":"IF(NOT(ISNUMBER(C242)),C241,IF(C242=C241,C241,C242))","v":0},{"$f":"IF(NOT(ISNUMBER(D242)),D241,IF(D242=D241,D241,D242))","v":0},{"$f":"IF(NOT(ISNUMBER(E242)),E241,IF(E242=E241,E241,E242))","v":0}]
["Virksomhedsnavn:",null,"Deltager 13","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G247<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B245,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E244,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G247<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G247=E247,\"\",G247)),\"\")","v":""},{"$f":"IF(E244=\"\",0,IF(LEFT(E244,9)=\"Offentlig\",B258*0.44,B251*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B245,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E244,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B260,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B260*G245,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E244=\"\",\"\",IF(E244=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E244=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B245,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E244,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B260*(1-E247)-D261-E261<0,E247-((B260*E247+E261+D261)-B260)/B260,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E244=\"\",\"\",IF(OR(LEFT(E244,9)=\"Offentlig\",LEFT(E244,6)=\"Privat\"),B258*0.44-B259,B251*0.3-B259))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B260>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B251=0,0,Q251),0)","v":0},{"$f":"IFERROR(B251-C251,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B251=\"\",0,B251))","v":0},null,null,null,null,null,null,{"$f":"IF(B251=0,0,B251*E247)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G247)),\"\",IF(G245=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B251*G247)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P251)),O251,IFERROR(IF(P251=0,0,P251),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B252=0,0,Q252),0)","v":0},{"$f":"IFERROR(B252-C252,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B252=0,0,B252*E247)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G247)),\"\",IF(G245=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B252*G247)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P252)),O252,IFERROR(IF(P252=0,0,P252),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B253=0,0,B253*E247)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G247)),\"\",IF(G245=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B253*G247)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B254=0,0,B254*E247)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G247)),\"\",IF(G245=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B254*G247)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B255=0,0,Q255),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B255=0,0,B255*E247)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G247)),\"\",IF(G245=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B255*G247)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B256=0,0,Q256),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B256=0,0,B256*E247)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G247)),\"\",IF(G245=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B256*G247)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B257=0,0,B257*E247)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G247)),\"\",IF(G245=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B257*G247)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B251:B257)","v":0},{"$f":"SUM(C251:C257)","v":0},{"$f":"SUM(D251:D257)","v":0},null,{"$f":"SUM(F251:F257)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B258=0,0,B258*E247)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G247)),\"\",IF(G245=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B258*G247)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B259=0,0,Q259),0)","v":0},{"$f":"IFERROR(B259-C259,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B259=0,0,B259*E247)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G247)),\"\",IF(G245=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B259*G247)),0)","v":""},0]
["I alt",{"$f":"SUM(B251:B257)+B259","v":0},{"$f":"SUM(C251:C257)+C259","v":0},{"$f":"IF(SUM(D251:D257)+D259-SUM(D261:E261)<=0,0,SUM(D251:D257)+D259-SUM(D261:E261))","v":0},null,{"$f":"SUM(F251:F257)+F259","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G247)),\"\",IF(G245=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B260*G247)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E261),\"\",B260)","v":""},{"$f":"IF(ISBLANK(E261),\"\",C260)","v":""},null,null,{"$f":"IF(ISBLANK(E261),\"\",F260)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B262=0,0,B262*E263)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G247)),\"\",IF(G245=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B261*G247)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B261)),B260,IF(B261=B260,B260,B261))","v":0},{"$f":"IF(NOT(ISNUMBER(C261)),C260,IF(C261=C260,C260,C261))","v":0},{"$f":"IF(NOT(ISNUMBER(D261)),D260,IF(D261=D260,D260,D261))","v":0},{"$f":"IF(NOT(ISNUMBER(E261)),E260,IF(E261=E260,E260,E261))","v":0}]
["Virksomhedsnavn:",null,"Deltager 14","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G266<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B264,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E263,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G266<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G266=E266,\"\",G266)),\"\")","v":""},{"$f":"IF(E263=\"\",0,IF(LEFT(E263,9)=\"Offentlig\",B277*0.44,B270*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B264,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E263,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B279,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B279*G264,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E263=\"\",\"\",IF(E263=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E263=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B264,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E263,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B279*(1-E266)-D280-E280<0,E266-((B279*E266+E280+D280)-B279)/B279,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E263=\"\",\"\",IF(OR(LEFT(E263,9)=\"Offentlig\",LEFT(E263,6)=\"Privat\"),B277*0.44-B278,B270*0.3-B278))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B279>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B270=0,0,Q270),0)","v":0},{"$f":"IFERROR(B270-C270,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B270=\"\",0,B270))","v":0},null,null,null,null,null,null,{"$f":"IF(B270=0,0,B270*E266)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G266)),\"\",IF(G264=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B270*G266)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P270)),O270,IFERROR(IF(P270=0,0,P270),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B271=0,0,Q271),0)","v":0},{"$f":"IFERROR(B271-C271,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B271=0,0,B271*E266)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G266)),\"\",IF(G264=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B271*G266)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P271)),O271,IFERROR(IF(P271=0,0,P271),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B272=0,0,B272*E266)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G266)),\"\",IF(G264=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B272*G266)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B273=0,0,B273*E266)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G266)),\"\",IF(G264=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B273*G266)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B274=0,0,Q274),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B274=0,0,B274*E266)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G266)),\"\",IF(G264=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B274*G266)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B275=0,0,Q275),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B275=0,0,B275*E266)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G266)),\"\",IF(G264=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B275*G266)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B276=0,0,B276*E266)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G266)),\"\",IF(G264=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B276*G266)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B270:B276)","v":0},{"$f":"SUM(C270:C276)","v":0},{"$f":"SUM(D270:D276)","v":0},null,{"$f":"SUM(F270:F276)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B277=0,0,B277*E266)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G266)),\"\",IF(G264=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B277*G266)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B278=0,0,Q278),0)","v":0},{"$f":"IFERROR(B278-C278,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B278=0,0,B278*E266)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G266)),\"\",IF(G264=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B278*G266)),0)","v":""},0]
["I alt",{"$f":"SUM(B270:B276)+B278","v":0},{"$f":"SUM(C270:C276)+C278","v":0},{"$f":"IF(SUM(D270:D276)+D278-SUM(D280:E280)<=0,0,SUM(D270:D276)+D278-SUM(D280:E280))","v":0},null,{"$f":"SUM(F270:F276)+F278","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G266)),\"\",IF(G264=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B279*G266)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E280),\"\",B279)","v":""},{"$f":"IF(ISBLANK(E280),\"\",C279)","v":""},null,null,{"$f":"IF(ISBLANK(E280),\"\",F279)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B281=0,0,B281*E282)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G266)),\"\",IF(G264=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B280*G266)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B280)),B279,IF(B280=B279,B279,B280))","v":0},{"$f":"IF(NOT(ISNUMBER(C280)),C279,IF(C280=C279,C279,C280))","v":0},{"$f":"IF(NOT(ISNUMBER(D280)),D279,IF(D280=D279,D279,D280))","v":0},{"$f":"IF(NOT(ISNUMBER(E280)),E279,IF(E280=E279,E279,E280))","v":0}]
["Virksomhedsnavn:",null,"Deltager 15","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G285<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B283,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E282,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G285<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G285=E285,\"\",G285)),\"\")","v":""},{"$f":"IF(E282=\"\",0,IF(LEFT(E282,9)=\"Offentlig\",B296*0.44,B289*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B283,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E282,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B298,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B298*G283,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E282=\"\",\"\",IF(E282=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E282=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B283,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E282,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B298*(1-E285)-D299-E299<0,E285-((B298*E285+E299+D299)-B298)/B298,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E282=\"\",\"\",IF(OR(LEFT(E282,9)=\"Offentlig\",LEFT(E282,6)=\"Privat\"),B296*0.44-B297,B289*0.3-B297))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B298>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B289=0,0,Q289),0)","v":0},{"$f":"IFERROR(B289-C289,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B289=\"\",0,B289))","v":0},null,null,null,null,null,null,{"$f":"IF(B289=0,0,B289*E285)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G285)),\"\",IF(G283=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B289*G285)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P289)),O289,IFERROR(IF(P289=0,0,P289),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B290=0,0,Q290),0)","v":0},{"$f":"IFERROR(B290-C290,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B290=0,0,B290*E285)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G285)),\"\",IF(G283=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B290*G285)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P290)),O290,IFERROR(IF(P290=0,0,P290),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B291=0,0,B291*E285)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G285)),\"\",IF(G283=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B291*G285)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B292=0,0,B292*E285)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G285)),\"\",IF(G283=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B292*G285)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B293=0,0,Q293),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B293=0,0,B293*E285)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G285)),\"\",IF(G283=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B293*G285)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B294=0,0,Q294),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B294=0,0,B294*E285)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G285)),\"\",IF(G283=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B294*G285)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B295=0,0,B295*E285)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G285)),\"\",IF(G283=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B295*G285)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B289:B295)","v":0},{"$f":"SUM(C289:C295)","v":0},{"$f":"SUM(D289:D295)","v":0},null,{"$f":"SUM(F289:F295)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B296=0,0,B296*E285)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G285)),\"\",IF(G283=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B296*G285)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B297=0,0,Q297),0)","v":0},{"$f":"IFERROR(B297-C297,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B297=0,0,B297*E285)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G285)),\"\",IF(G283=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B297*G285)),0)","v":""},0]
["I alt",{"$f":"SUM(B289:B295)+B297","v":0},{"$f":"SUM(C289:C295)+C297","v":0},{"$f":"IF(SUM(D289:D295)+D297-SUM(D299:E299)<=0,0,SUM(D289:D295)+D297-SUM(D299:E299))","v":0},null,{"$f":"SUM(F289:F295)+F297","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G285)),\"\",IF(G283=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B298*G285)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E299),\"\",B298)","v":""},{"$f":"IF(ISBLANK(E299),\"\",C298)","v":""},null,null,{"$f":"IF(ISBLANK(E299),\"\",F298)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B300=0,0,B300*E301)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G285)),\"\",IF(G283=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B299*G285)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B299)),B298,IF(B299=B298,B298,B299))","v":0},{"$f":"IF(NOT(ISNUMBER(C299)),C298,IF(C299=C298,C298,C299))","v":0},{"$f":"IF(NOT(ISNUMBER(D299)),D298,IF(D299=D298,D298,D299))","v":0},{"$f":"IF(NOT(ISNUMBER(E299)),E298,IF(E299=E298,E298,E299))","v":0}]
["Virksomhedsnavn:",null,"Deltager 16","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G304<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B302,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E301,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G304<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G304=E304,\"\",G304)),\"\")","v":""},{"$f":"IF(E301=\"\",0,IF(LEFT(E301,9)=\"Offentlig\",B315*0.44,B308*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B302,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E301,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B317,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B317*G302,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E301=\"\",\"\",IF(E301=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E301=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B302,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E301,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B317*(1-E304)-D318-E318<0,E304-((B317*E304+E318+D318)-B317)/B317,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E301=\"\",\"\",IF(OR(LEFT(E301,9)=\"Offentlig\",LEFT(E301,6)=\"Privat\"),B315*0.44-B316,B308*0.3-B316))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B317>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B308=0,0,Q308),0)","v":0},{"$f":"IFERROR(B308-C308,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B308=\"\",0,B308))","v":0},null,null,null,null,null,null,{"$f":"IF(B308=0,0,B308*E304)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G304)),\"\",IF(G302=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B308*G304)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P308)),O308,IFERROR(IF(P308=0,0,P308),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B309=0,0,Q309),0)","v":0},{"$f":"IFERROR(B309-C309,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B309=0,0,B309*E304)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G304)),\"\",IF(G302=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B309*G304)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P309)),O309,IFERROR(IF(P309=0,0,P309),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B310=0,0,B310*E304)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G304)),\"\",IF(G302=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B310*G304)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B311=0,0,B311*E304)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G304)),\"\",IF(G302=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B311*G304)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B312=0,0,Q312),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B312=0,0,B312*E304)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G304)),\"\",IF(G302=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B312*G304)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B313=0,0,Q313),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B313=0,0,B313*E304)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G304)),\"\",IF(G302=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B313*G304)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B314=0,0,B314*E304)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G304)),\"\",IF(G302=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B314*G304)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B308:B314)","v":0},{"$f":"SUM(C308:C314)","v":0},{"$f":"SUM(D308:D314)","v":0},null,{"$f":"SUM(F308:F314)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B315=0,0,B315*E304)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G304)),\"\",IF(G302=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B315*G304)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B316=0,0,Q316),0)","v":0},{"$f":"IFERROR(B316-C316,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B316=0,0,B316*E304)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G304)),\"\",IF(G302=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B316*G304)),0)","v":""},0]
["I alt",{"$f":"SUM(B308:B314)+B316","v":0},{"$f":"SUM(C308:C314)+C316","v":0},{"$f":"IF(SUM(D308:D314)+D316-SUM(D318:E318)<=0,0,SUM(D308:D314)+D316-SUM(D318:E318))","v":0},null,{"$f":"SUM(F308:F314)+F316","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G304)),\"\",IF(G302=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B317*G304)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E318),\"\",B317)","v":""},{"$f":"IF(ISBLANK(E318),\"\",C317)","v":""},null,null,{"$f":"IF(ISBLANK(E318),\"\",F317)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B319=0,0,B319*E320)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G304)),\"\",IF(G302=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B318*G304)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B318)),B317,IF(B318=B317,B317,B318))","v":0},{"$f":"IF(NOT(ISNUMBER(C318)),C317,IF(C318=C317,C317,C318))","v":0},{"$f":"IF(NOT(ISNUMBER(D318)),D317,IF(D318=D317,D317,D318))","v":0},{"$f":"IF(NOT(ISNUMBER(E318)),E317,IF(E318=E317,E317,E318))","v":0}]
["Virksomhedsnavn:",null,"Deltager 17","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G323<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B321,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E320,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G323<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G323=E323,\"\",G323)),\"\")","v":""},{"$f":"IF(E320=\"\",0,IF(LEFT(E320,9)=\"Offentlig\",B334*0.44,B327*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B321,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E320,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B336,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B336*G321,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E320=\"\",\"\",IF(E320=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E320=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B321,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E320,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B336*(1-E323)-D337-E337<0,E323-((B336*E323+E337+D337)-B336)/B336,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E320=\"\",\"\",IF(OR(LEFT(E320,9)=\"Offentlig\",LEFT(E320,6)=\"Privat\"),B334*0.44-B335,B327*0.3-B335))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B336>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B327=0,0,Q327),0)","v":0},{"$f":"IFERROR(B327-C327,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B327=\"\",0,B327))","v":0},null,null,null,null,null,null,{"$f":"IF(B327=0,0,B327*E323)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G323)),\"\",IF(G321=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B327*G323)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P327)),O327,IFERROR(IF(P327=0,0,P327),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B328=0,0,Q328),0)","v":0},{"$f":"IFERROR(B328-C328,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B328=0,0,B328*E323)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G323)),\"\",IF(G321=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B328*G323)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P328)),O328,IFERROR(IF(P328=0,0,P328),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B329=0,0,B329*E323)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G323)),\"\",IF(G321=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B329*G323)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B330=0,0,B330*E323)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G323)),\"\",IF(G321=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B330*G323)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B331=0,0,Q331),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B331=0,0,B331*E323)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G323)),\"\",IF(G321=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B331*G323)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B332=0,0,Q332),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B332=0,0,B332*E323)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G323)),\"\",IF(G321=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B332*G323)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B333=0,0,B333*E323)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G323)),\"\",IF(G321=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B333*G323)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B327:B333)","v":0},{"$f":"SUM(C327:C333)","v":0},{"$f":"SUM(D327:D333)","v":0},null,{"$f":"SUM(F327:F333)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B334=0,0,B334*E323)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G323)),\"\",IF(G321=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B334*G323)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B335=0,0,Q335),0)","v":0},{"$f":"IFERROR(B335-C335,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B335=0,0,B335*E323)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G323)),\"\",IF(G321=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B335*G323)),0)","v":""},0]
["I alt",{"$f":"SUM(B327:B333)+B335","v":0},{"$f":"SUM(C327:C333)+C335","v":0},{"$f":"IF(SUM(D327:D333)+D335-SUM(D337:E337)<=0,0,SUM(D327:D333)+D335-SUM(D337:E337))","v":0},null,{"$f":"SUM(F327:F333)+F335","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G323)),\"\",IF(G321=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B336*G323)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E337),\"\",B336)","v":""},{"$f":"IF(ISBLANK(E337),\"\",C336)","v":""},null,null,{"$f":"IF(ISBLANK(E337),\"\",F336)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B338=0,0,B338*E339)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G323)),\"\",IF(G321=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B337*G323)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B337)),B336,IF(B337=B336,B336,B337))","v":0},{"$f":"IF(NOT(ISNUMBER(C337)),C336,IF(C337=C336,C336,C337))","v":0},{"$f":"IF(NOT(ISNUMBER(D337)),D336,IF(D337=D336,D336,D337))","v":0},{"$f":"IF(NOT(ISNUMBER(E337)),E336,IF(E337=E336,E336,E337))","v":0}]
["Virksomhedsnavn:",null,"Deltager 18","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G342<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B340,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E339,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G342<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G342=E342,\"\",G342)),\"\")","v":""},{"$f":"IF(E339=\"\",0,IF(LEFT(E339,9)=\"Offentlig\",B353*0.44,B346*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B340,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E339,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B355,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B355*G340,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E339=\"\",\"\",IF(E339=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E339=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B340,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E339,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B355*(1-E342)-D356-E356<0,E342-((B355*E342+E356+D356)-B355)/B355,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E339=\"\",\"\",IF(OR(LEFT(E339,9)=\"Offentlig\",LEFT(E339,6)=\"Privat\"),B353*0.44-B354,B346*0.3-B354))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B355>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B346=0,0,Q346),0)","v":0},{"$f":"IFERROR(B346-C346,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B346=\"\",0,B346))","v":0},null,null,null,null,null,null,{"$f":"IF(B346=0,0,B346*E342)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G342)),\"\",IF(G340=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B346*G342)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P346)),O346,IFERROR(IF(P346=0,0,P346),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B347=0,0,Q347),0)","v":0},{"$f":"IFERROR(B347-C347,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B347=0,0,B347*E342)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G342)),\"\",IF(G340=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B347*G342)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P347)),O347,IFERROR(IF(P347=0,0,P347),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B348=0,0,B348*E342)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G342)),\"\",IF(G340=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B348*G342)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B349=0,0,B349*E342)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G342)),\"\",IF(G340=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B349*G342)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B350=0,0,Q350),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B350=0,0,B350*E342)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G342)),\"\",IF(G340=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B350*G342)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B351=0,0,Q351),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B351=0,0,B351*E342)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G342)),\"\",IF(G340=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B351*G342)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B352=0,0,B352*E342)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G342)),\"\",IF(G340=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B352*G342)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B346:B352)","v":0},{"$f":"SUM(C346:C352)","v":0},{"$f":"SUM(D346:D352)","v":0},null,{"$f":"SUM(F346:F352)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B353=0,0,B353*E342)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G342)),\"\",IF(G340=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B353*G342)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B354=0,0,Q354),0)","v":0},{"$f":"IFERROR(B354-C354,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B354=0,0,B354*E342)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G342)),\"\",IF(G340=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B354*G342)),0)","v":""},0]
["I alt",{"$f":"SUM(B346:B352)+B354","v":0},{"$f":"SUM(C346:C352)+C354","v":0},{"$f":"IF(SUM(D346:D352)+D354-SUM(D356:E356)<=0,0,SUM(D346:D352)+D354-SUM(D356:E356))","v":0},null,{"$f":"SUM(F346:F352)+F354","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G342)),\"\",IF(G340=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B355*G342)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E356),\"\",B355)","v":""},{"$f":"IF(ISBLANK(E356),\"\",C355)","v":""},null,null,{"$f":"IF(ISBLANK(E356),\"\",F355)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B357=0,0,B357*E358)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G342)),\"\",IF(G340=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B356*G342)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B356)),B355,IF(B356=B355,B355,B356))","v":0},{"$f":"IF(NOT(ISNUMBER(C356)),C355,IF(C356=C355,C355,C356))","v":0},{"$f":"IF(NOT(ISNUMBER(D356)),D355,IF(D356=D355,D355,D356))","v":0},{"$f":"IF(NOT(ISNUMBER(E356)),E355,IF(E356=E355,E355,E356))","v":0}]
["Virksomhedsnavn:",null,"Deltager 19","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G361<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B359,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E358,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G361<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G361=E361,\"\",G361)),\"\")","v":""},{"$f":"IF(E358=\"\",0,IF(LEFT(E358,9)=\"Offentlig\",B372*0.44,B365*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B359,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E358,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B374,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B374*G359,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E358=\"\",\"\",IF(E358=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E358=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B359,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E358,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B374*(1-E361)-D375-E375<0,E361-((B374*E361+E375+D375)-B374)/B374,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E358=\"\",\"\",IF(OR(LEFT(E358,9)=\"Offentlig\",LEFT(E358,6)=\"Privat\"),B372*0.44-B373,B365*0.3-B373))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B374>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B365=0,0,Q365),0)","v":0},{"$f":"IFERROR(B365-C365,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B365=\"\",0,B365))","v":0},null,null,null,null,null,null,{"$f":"IF(B365=0,0,B365*E361)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G361)),\"\",IF(G359=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B365*G361)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P365)),O365,IFERROR(IF(P365=0,0,P365),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B366=0,0,Q366),0)","v":0},{"$f":"IFERROR(B366-C366,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B366=0,0,B366*E361)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G361)),\"\",IF(G359=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B366*G361)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P366)),O366,IFERROR(IF(P366=0,0,P366),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B367=0,0,B367*E361)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G361)),\"\",IF(G359=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B367*G361)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B368=0,0,B368*E361)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G361)),\"\",IF(G359=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B368*G361)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B369=0,0,Q369),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B369=0,0,B369*E361)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G361)),\"\",IF(G359=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B369*G361)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B370=0,0,Q370),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B370=0,0,B370*E361)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G361)),\"\",IF(G359=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B370*G361)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B371=0,0,B371*E361)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G361)),\"\",IF(G359=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B371*G361)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B365:B371)","v":0},{"$f":"SUM(C365:C371)","v":0},{"$f":"SUM(D365:D371)","v":0},null,{"$f":"SUM(F365:F371)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B372=0,0,B372*E361)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G361)),\"\",IF(G359=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B372*G361)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B373=0,0,Q373),0)","v":0},{"$f":"IFERROR(B373-C373,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B373=0,0,B373*E361)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G361)),\"\",IF(G359=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B373*G361)),0)","v":""},0]
["I alt",{"$f":"SUM(B365:B371)+B373","v":0},{"$f":"SUM(C365:C371)+C373","v":0},{"$f":"IF(SUM(D365:D371)+D373-SUM(D375:E375)<=0,0,SUM(D365:D371)+D373-SUM(D375:E375))","v":0},null,{"$f":"SUM(F365:F371)+F373","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G361)),\"\",IF(G359=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B374*G361)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E375),\"\",B374)","v":""},{"$f":"IF(ISBLANK(E375),\"\",C374)","v":""},null,null,{"$f":"IF(ISBLANK(E375),\"\",F374)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B376=0,0,B376*E377)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G361)),\"\",IF(G359=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B375*G361)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B375)),B374,IF(B375=B374,B374,B375))","v":0},{"$f":"IF(NOT(ISNUMBER(C375)),C374,IF(C375=C374,C374,C375))","v":0},{"$f":"IF(NOT(ISNUMBER(D375)),D374,IF(D375=D374,D374,D375))","v":0},{"$f":"IF(NOT(ISNUMBER(E375)),E374,IF(E375=E374,E374,E375))","v":0}]
["Virksomhedsnavn:",null,"Deltager 20","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G380<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B378,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E377,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G380<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G380=E380,\"\",G380)),\"\")","v":""},{"$f":"IF(E377=\"\",0,IF(LEFT(E377,9)=\"Offentlig\",B391*0.44,B384*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B378,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E377,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B393,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B393*G378,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E377=\"\",\"\",IF(E377=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E377=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B378,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E377,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B393*(1-E380)-D394-E394<0,E380-((B393*E380+E394+D394)-B393)/B393,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E377=\"\",\"\",IF(OR(LEFT(E377,9)=\"Offentlig\",LEFT(E377,6)=\"Privat\"),B391*0.44-B392,B384*0.3-B392))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B393>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B384=0,0,Q384),0)","v":0},{"$f":"IFERROR(B384-C384,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B384=\"\",0,B384))","v":0},null,null,null,null,null,null,{"$f":"IF(B384=0,0,B384*E380)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G380)),\"\",IF(G378=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B384*G380)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P384)),O384,IFERROR(IF(P384=0,0,P384),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B385=0,0,Q385),0)","v":0},{"$f":"IFERROR(B385-C385,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B385=0,0,B385*E380)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G380)),\"\",IF(G378=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B385*G380)),0)","v":""},{"$f":"IF(NOT(ISNUMBER(P385)),O385,IFERROR(IF(P385=0,0,P385),0))","v":0}]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B386=0,0,B386*E380)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G380)),\"\",IF(G378=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B386*G380)),0)","v":""},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B387=0,0,B387*E380)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G380)),\"\",IF(G378=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B387*G380)),0)","v":""},0]
["Scrap-værdi",null,{"$f":"IFERROR(IF(B388=0,0,Q388),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B388=0,0,B388*E380)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G380)),\"\",IF(G378=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B388*G380)),0)","v":""},0]
["Evt. indtægter",null,{"$f":"IFERROR(IF(B389=0,0,Q389),0)","v":0},0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B389=0,0,B389*E380)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G380)),\"\",IF(G378=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B389*G380)),0)","v":""},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B390=0,0,B390*E380)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G380)),\"\",IF(G378=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B390*G380)),0)","v":""},0]
["I alt uden OH",{"$f":"SUM(B384:B390)","v":0},{"$f":"SUM(C384:C390)","v":0},{"$f":"SUM(D384:D390)","v":0},null,{"$f":"SUM(F384:F390)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B391=0,0,B391*E380)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G380)),\"\",IF(G378=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B391*G380)),0)","v":""},0]
["OH",null,{"$f":"IFERROR(IF(B392=0,0,Q392),0)","v":0},{"$f":"IFERROR(B392-C392,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B392=0,0,B392*E380)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G380)),\"\",IF(G378=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B392*G380)),0)","v":""},0]
["I alt",{"$f":"SUM(B384:B390)+B392","v":0},{"$f":"SUM(C384:C390)+C392","v":0},{"$f":"IF(SUM(D384:D390)+D392-SUM(D394:E394)<=0,0,SUM(D384:D390)+D392-SUM(D394:E394))","v":0},null,{"$f":"SUM(F384:F390)+F392","v":0},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G380)),\"\",IF(G378=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B393*G380)),0)","v":""},0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E394),\"\",B393)","v":""},{"$f":"IF(ISBLANK(E394),\"\",C393)","v":""},null,null,{"$f":"IF(ISBLANK(E394),\"\",F393)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B395=0,0,B395*E396)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G380)),\"\",IF(G378=\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",0,B394*G380)),0)","v":""},0]
[null,{"$f":"IF(NOT(ISNUMBER(B394)),B393,IF(B394=B393,B393,B394))","v":0},{"$f":"IF(NOT(ISNUMBER(C394)),C393,IF(C394=C393,C393,C394))","v":0},{"$f":"IF(NOT(ISNUMBER(D394)),D393,IF(D394=D393,D393,D394))","v":0},{"$f":"IF(NOT(ISNUMBER(E394)),E393,IF(E394=E393,E393,E394))","v":0}]

{"sheet":"Eksempel på individuelt projekt","index":6,"n_rows":395,"n_cols":17,"rows_kept":395,"cut":false,"hidden":false,"merged":[[167,4,167,5],[186,4,186,5],[205,4,205,5],[224,4,224,5],[1,3,1,4],[110,4,110,5],[72,4,72,5],[91,4,91,5],[129,4,129,5],[148,4,148,5],[3,8,3,10],[4,8,4,10],[15,4,15,5],[34,4,34,5],[53,4,53,5],[338,4,338,5],[357,4,357,5],[376,4,376,5],[243,4,243,5],[262,4,262,5],[281,4,281,5],[300,4,300,5],[319,4,319,5]]}
["Projekttitel:","Eksempel på budget med en virksomhed med to aktivitetstyper",null,null,null,null,null,"Samarbejde"]
[null,null,null,"Projektets totalbudget udfyldes automatisk"]
[null,"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer"]
["Lønomkostninger",{"$f":"B23+B42+B61+B80+B99+B118+B137+B156+B175+B194+B213+B232+B251+B270+B289+B308+B327+B346+B365+B384","v":950000},580000,370000,null,{"$f":"F23+F42+F61+F80+F99+F118+F137+F156+F175+F194+F213+F232+F251+F270+F289+F308+F327+F346+F365+F384","v":3043},null,null,"Journal nr: 34009-24-XXXX"]
["Ekstern bistand",16700,10020,6680,null,0,null,null,"Godkendt fra: XX-XX-XXXX"]
["Øvrige omkostninger",150000,95000,55000,null,0]
["Apparatur/udstyr",50000,30000,20000,null,0]
["Scrap-værdi",-10000,-6000,-4000,null,0]
["Evt. indtægter",-5000,-3000,-2000,null,0]
["Revision",36000,23400,12600,null,0]
["I alt uden OH",1187700,729420,458280,null,3043]
["OH",285000,174000,111000,null,0]
["I alt",1472700,903420,569280,null,3043]
["Finansiering i alt",{"$f":"IFERROR(B34+B53+B72+B91+B110+B129+B148+B167+B186+B205+B224+B243+B262+B281+B300+B319+B338+B357+B376+B395,\"\")","v":1472700},{"$f":"IFERROR(C34+C53+C72+C91+C110+C129+C148+C167+C186+C205+C224+C243+C262+C281+C300+C319+C338+C357+C376+C395,\"\")","v":903420},569280,0,{"$f":"IFERROR(F33+F52+F71+F90+F109+F128+F147+F166+F185+F204+F223+F242+F261+F280+F299+F318+F337+F356+F375+F394,\"\")","v":""}]
[]
["Virksomhedsnavn:","Den lille grønne virksomhed","Hovedansøger","Virksomhedsstørrelse:","Lille virksomhed"]
["Aktivitetstype:","Udvikling",null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G19<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B17,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E16,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":0.6},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte:",{"$f":"IFERROR(IF(G19<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G19=E19,\"\",G19)),\"\")","v":""},{"$f":"IF(E16=\"\",0,IF(LEFT(E16,9)=\"Offentlig\",B30*0.44,B23*0.3))","v":255000}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B17,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E16,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B32,\"\")","v":764820},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte:",{"$f":"IFERROR(B32*G17,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E16=\"\",\"\",IF(E16=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E16=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":0.3},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B17,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E16,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":0.6},null,{"$f":"IFERROR(IF(B32*(1-E19)-E33<0,E19-((B32*E19+E33)-B32)/B32,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E16=\"\",\"\",IF(OR(LEFT(E16,9)=\"Offentlig\",LEFT(E16,6)=\"Privat\"),B30*0.44-B31,B23*0.3-B31))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B32>0,\"Ja\",\"\")","v":"Ja"},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",850000,{"$f":"IFERROR(IF(B23=0,0,Q23),0)","v":510000},{"$f":"IFERROR(B23-C23,0)","v":340000},null,2730,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B23=\"\",0,B23))","v":0},null,null,null,null,null,null,{"$f":"IF(B23=0,0,B23*E19)","v":510000},{"$f":"IFERROR(IF(G19=0,0,B23*G19),0)","v":0},{"$f":"IF(P23=0,O23,IFERROR(IF(P23=0,0,P23),0))","v":510000}]
["Ekstern bistand",16700,{"$f":"IFERROR(IF(B24=0,0,Q24),0)","v":10020},{"$f":"IFERROR(B24-C24,0)","v":6680},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B24=0,0,B24*E19)","v":10020},{"$f":"IFERROR(IF(G19=0,0,B24*G19),0)","v":0},10020]
["Øvrige omkostninger",100000,60000,40000,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B25=0,0,B25*E19)","v":60000},{"$f":"IFERROR(IF(G19=0,0,B25*G19),0)","v":0},60000]
["Apparatur/udstyr",50000,30000,20000,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B26=0,0,B26*E19)","v":30000},{"$f":"IFERROR(IF(G19=0,0,B26*G19),0)","v":0},30000]
["Scrap-værdi",-10000,-6000,-4000,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B27=0,0,B27*E19)","v":-6000},{"$f":"IFERROR(IF(G19=0,0,B27*G19),0)","v":0},-6000]
["Evt. indtægter",-5000,-3000,-2000,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B28=0,0,B28*E19)","v":-3000},{"$f":"IFERROR(IF(G19=0,0,B28*G19),0)","v":0},-3000]
["Revision",18000,10800,7200,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B29=0,0,B29*E19)","v":10800},{"$f":"IFERROR(IF(G19=0,0,B29*G19),0)","v":0},10800]
["I alt uden OH",{"$f":"SUM(B23:B29)","v":1019700},{"$f":"SUM(C23:C29)","v":611820},{"$f":"SUM(D23:D29)","v":407880},null,{"$f":"SUM(F23:F29)","v":2730},null,0,null,null,null,null,null,null,{"$f":"IF(B30=0,0,B30*E19)","v":611820},{"$f":"IFERROR(IF(G19=0,0,B30*G19),0)","v":0},611820]
["OH",255000,{"$f":"IFERROR(IF(B31=0,0,Q31),0)","v":153000},{"$f":"IFERROR(B31-C31,0)","v":102000},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B31=0,0,B31*E19)","v":153000},{"$f":"IFERROR(IF(G19=0,0,B31*G19),0)","v":0},153000]
["I alt",{"$f":"SUM(B23:B29)+B31","v":1274700},{"$f":"SUM(C23:C29)+C31","v":764820},{"$f":"SUM(D23:D29)+D31","v":509880},null,{"$f":"SUM(F23:F29)+F31","v":2730},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E33),\"\",B32)","v":""},{"$f":"IF(ISBLANK(E33),\"\",C32)","v":""},{"$f":"IF(ISBLANK(E33),\"\",IF(D32-E33<0,0,D32-E33))","v":""},null,{"$f":"IF(ISBLANK(E33),\"\",F32)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B34=0,0,B34*E35)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(G35=0,0,B34*G35),0)","v":0},{"$f":"IF(P33=0,O33,IFERROR(IF(P33=0,0,P33),0))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(NOT(ISNUMBER(B33)),B32,IF(B33=B32,B32,B33))","v":1274700},{"$f":"IF(NOT(ISNUMBER(C33)),C32,IF(C33=C32,C32,C33))","v":764820},509880,0]
["Virksomhedsnavn:","Den lille grønne virksomhed","Deltager 2","Virksomhedsstørrelse:","Lille virksomhed"]
["Aktivitetstype:","Demonstration",null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G38<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B36,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E35,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":0.7},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G38<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G38=E38,\"\",G38)),\"\")","v":""},{"$f":"IF(E35=\"\",0,IF(LEFT(E35,9)=\"Offentlig\",B49*0.44,B42*0.3))","v":30000}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B36,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E35,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B51,\"\")","v":138600},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B51*G36,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E35=\"\",\"\",IF(E35=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E35=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":0.3},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B36,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E35,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":0.7},null,{"$f":"IFERROR(IF(B51*(1-E38)-E52<0,E38-((B51*E38+E52)-B51)/B51,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E35=\"\",\"\",IF(OR(LEFT(E35,9)=\"Offentlig\",LEFT(E35,6)=\"Privat\"),B49*0.44-B50,B42*0.3-B50))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B51>0,\"Ja\",\"\")","v":"Ja"},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",100000,{"$f":"IFERROR(IF(B42=0,0,Q42),0)","v":70000},{"$f":"IFERROR(B42-C42,0)","v":30000},null,313,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B42=\"\",0,B42))","v":0},null,null,null,null,null,null,{"$f":"IF(B42=0,0,B42*E38)","v":70000},{"$f":"IFERROR(IF(G38=0,0,B42*G38),0)","v":0},{"$f":"IF(P42=0,O42,IFERROR(IF(P42=0,0,P42),0))","v":70000}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B43=0,0,Q43),0)","v":0},{"$f":"IFERROR(B43-C43,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B43=0,0,B43*E38)","v":0},{"$f":"IFERROR(IF(G38=0,0,B43*G38),0)","v":0},0]
["Øvrige omkostninger",50000,35000,15000,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B44=0,0,B44*E38)","v":35000},{"$f":"IFERROR(IF(G38=0,0,B44*G38),0)","v":0},35000]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B45=0,0,B45*E38)","v":0},{"$f":"IFERROR(IF(G38=0,0,B45*G38),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B46=0,0,B46*E38)","v":0},{"$f":"IFERROR(IF(G38=0,0,B46*G38),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B47=0,0,B47*E38)","v":0},{"$f":"IFERROR(IF(G38=0,0,B47*G38),0)","v":0},0]
["Revision",18000,12600,5400,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B48=0,0,B48*E38)","v":12600},{"$f":"IFERROR(IF(G38=0,0,B48*G38),0)","v":0},12600]
["I alt uden OH",{"$f":"SUM(B42:B48)","v":168000},{"$f":"SUM(C42:C48)","v":117600},{"$f":"SUM(D42:D48)","v":50400},null,{"$f":"SUM(F42:F48)","v":313},null,0,null,null,null,null,null,null,{"$f":"IF(B49=0,0,B49*E38)","v":117599.99999999999},{"$f":"IFERROR(IF(G38=0,0,B49*G38),0)","v":0},117599.99999999999]
["OH",30000,{"$f":"IFERROR(IF(B50=0,0,Q50),0)","v":21000},{"$f":"IFERROR(B50-C50,0)","v":9000},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B50=0,0,B50*E38)","v":21000},{"$f":"IFERROR(IF(G38=0,0,B50*G38),0)","v":0},21000]
["I alt",{"$f":"SUM(B42:B48)+B50","v":198000},{"$f":"SUM(C42:C48)+C50","v":138600},{"$f":"SUM(D42:D48)+D50","v":59400},null,{"$f":"SUM(F42:F48)+F50","v":313},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E52),\"\",B51)","v":""},{"$f":"IF(ISBLANK(E52),\"\",C51)","v":""},null,null,{"$f":"IF(ISBLANK(E52),\"\",F51)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B53=0,0,B53*E57)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(G57=0,0,B53*G57),0)","v":0},{"$f":"IF(P52=0,O52,IFERROR(IF(P52=0,0,P52),0))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(NOT(ISNUMBER(B52)),B51,IF(B52=B51,B51,B52))","v":198000},{"$f":"IF(NOT(ISNUMBER(C52)),C51,IF(C52=C51,C51,C52))","v":138600},59400,0]
["Virksomhedsnavn:",null,"Deltager 3","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G57<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B55,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E54,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G57<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G57=E57,\"\",G57)),\"\")","v":""},{"$f":"IF(E54=\"\",0,IF(LEFT(E54,9)=\"Offentlig\",B68*0.44,B61*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B55,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E54,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B70,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B70*G55,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E54=\"\",\"\",IF(E54=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E54=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B55,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E54,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B70*(1-E57)-E71<0,E57-((B70*E57+E71)-B70)/B70,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E54=\"\",\"\",IF(OR(LEFT(E54,9)=\"Offentlig\",LEFT(E54,6)=\"Privat\"),B68*0.44-B69,B61*0.3-B69))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B70>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B61=0,0,Q61),0)","v":0},{"$f":"IFERROR(B61-C61,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B61=\"\",0,B61))","v":0},null,null,null,null,null,null,{"$f":"IF(B61=0,0,B61*E57)","v":0},{"$f":"IFERROR(IF(G57=0,0,B61*G57),0)","v":0},{"$f":"IF(P61=0,O61,IFERROR(IF(P61=0,0,P61),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B62=0,0,Q62),0)","v":0},{"$f":"IFERROR(B62-C62,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B62=0,0,B62*E57)","v":0},{"$f":"IFERROR(IF(G57=0,0,B62*G57),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B63=0,0,B63*E57)","v":0},{"$f":"IFERROR(IF(G57=0,0,B63*G57),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B64=0,0,B64*E57)","v":0},{"$f":"IFERROR(IF(G57=0,0,B64*G57),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B65=0,0,B65*E57)","v":0},{"$f":"IFERROR(IF(G57=0,0,B65*G57),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B66=0,0,B66*E57)","v":0},{"$f":"IFERROR(IF(G57=0,0,B66*G57),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B67=0,0,B67*E57)","v":0},{"$f":"IFERROR(IF(G57=0,0,B67*G57),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B61:B67)","v":0},{"$f":"SUM(C61:C67)","v":0},{"$f":"SUM(D61:D67)","v":0},null,{"$f":"SUM(F61:F67)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B68=0,0,B68*E57)","v":0},{"$f":"IFERROR(IF(G57=0,0,B68*G57),0)","v":0},0]
["OH",{"$f":"SUM(B61:B67)*0.44","v":0},{"$f":"IFERROR(IF(B69=0,0,Q69),0)","v":0},{"$f":"IFERROR(B69-C69,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B69=0,0,B69*E57)","v":0},{"$f":"IFERROR(IF(G57=0,0,B69*G57),0)","v":0},0]
["I alt",{"$f":"SUM(B61:B67)+B69","v":0},{"$f":"SUM(C61:C67)+C69","v":0},{"$f":"SUM(D61:D67)+D69","v":0},null,{"$f":"SUM(F61:F67)+F69","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E71),\"\",B70)","v":""},{"$f":"IF(ISBLANK(E71),\"\",C70)","v":""},{"$f":"IF(ISBLANK(E71),\"\",IF(D70-E71<0,0,D70-E71))","v":""},null,{"$f":"IF(ISBLANK(E71),\"\",F70)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B72=0,0,B72*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B72*G76),0)","v":0},{"$f":"IF(P71=0,O71,IFERROR(IF(P71=0,0,P71),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B71)),B70,IF(B71=B70,B70,B71))","v":0},{"$f":"IF(NOT(ISNUMBER(C71)),C70,IF(C71=C70,C70,C71))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 4","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G76<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B74,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E73,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G76<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G76=E76,\"\",G76)),\"\")","v":""},{"$f":"IF(E73=\"\",0,IF(LEFT(E73,9)=\"Offentlig\",B87*0.44,B80*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B74,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E73,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B89,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B89*G74,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E73=\"\",\"\",IF(E73=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E73=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B74,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E73,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B89*(1-E76)-E90<0,E76-((B89*E76+E90)-B89)/B89,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E73=\"\",\"\",IF(OR(LEFT(E73,9)=\"Offentlig\",LEFT(E73,6)=\"Privat\"),B87*0.44-B88,B80*0.3-B88))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B89>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IFERROR(IF(B80=0,0,Q80),0)","v":0},{"$f":"IFERROR(B80-C80,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B80=\"\",0,B80))","v":0},null,null,null,null,null,null,{"$f":"IF(B80=0,0,B80*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B80*G76),0)","v":0},{"$f":"IF(P80=0,O80,IFERROR(IF(P80=0,0,P80),0))","v":0}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B81=0,0,Q81),0)","v":0},{"$f":"IFERROR(B81-C81,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B81=0,0,B81*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B81*G76),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B82=0,0,B82*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B82*G76),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B83=0,0,B83*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B83*G76),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B84=0,0,B84*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B84*G76),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B85=0,0,B85*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B85*G76),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B86=0,0,B86*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B86*G76),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B80:B86)","v":0},{"$f":"SUM(C80:C86)","v":0},{"$f":"SUM(D80:D86)","v":0},null,{"$f":"SUM(F80:F86)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B87=0,0,B87*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B87*G76),0)","v":0},0]
["OH",null,{"$f":"IFERROR(IF(B88=0,0,Q88),0)","v":0},{"$f":"IFERROR(B88-C88,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B88=0,0,B88*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B88*G76),0)","v":0},0]
["I alt",{"$f":"SUM(B80:B86)+B88","v":0},{"$f":"SUM(C80:C86)+C88","v":0},{"$f":"SUM(D80:D86)+D88","v":0},null,{"$f":"SUM(F80:F86)+F88","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E90),\"\",B89)","v":""},{"$f":"IF(ISBLANK(E90),\"\",C89)","v":""},{"$f":"IF(ISBLANK(E90),\"\",IF(D89-E90<0,0,D89-E90))","v":""},null,{"$f":"IF(ISBLANK(E90),\"\",F89)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B91=0,0,B91*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B91*G95),0)","v":0},{"$f":"IF(P90=0,O90,IFERROR(IF(P90=0,0,P90),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B90)),B89,IF(B90=B89,B89,B90))","v":0},{"$f":"IF(NOT(ISNUMBER(C90)),C89,IF(C90=C89,C89,C90))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 5","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G95<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B93,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E92,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G95<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G95),\"\")","v":""},{"$f":"IF(E92=\"\",0,IF(LEFT(E92,9)=\"Offentlig\",B106*0.44,B99*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B93,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E92,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B108,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B108*G93,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E92=\"\",\"\",IF(E92=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E92=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B93,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E92,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B108*(1-E95)-E109<=0,E95-((B108*E95+E109)-B108)/B108,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E92=\"\",\"\",IF(OR(LEFT(E92,9)=\"Offentlig\",LEFT(E92,6)=\"Privat\"),B106*0.44-B107,B99*0.3-B107))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B108>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B99=0,Q99<0),0,Q99)","v":0},{"$f":"IFERROR(B99-C99,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B99=\"\",0,B99))","v":0},null,null,null,null,null,null,{"$f":"IF(B99=0,0,B99*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B99*G95),0)","v":0},{"$f":"IF(P99=0,O99,IFERROR(IF(P99=0,0,P99),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B100=0,Q100<0),0,Q100)","v":0},{"$f":"IFERROR(B100-C100,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B100=0,0,B100*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B100*G95),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B101=0,0,B101*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B101*G95),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B102=0,0,B102*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B102*G95),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B103=0,0,B103*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B103*G95),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B104=0,0,B104*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B104*G95),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B105=0,0,B105*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B105*G95),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B99:B105)","v":0},{"$f":"SUM(C99:C105)","v":0},{"$f":"SUM(D99:D105)","v":0},null,{"$f":"SUM(F99:F105)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B106=0,0,B106*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B106*G95),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B107=0,Q107<0),0,Q107)","v":0},{"$f":"IFERROR(B107-C107,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B107=0,0,B107*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B107*G95),0)","v":0},0]
["I alt",{"$f":"SUM(B99:B105)+B107","v":0},{"$f":"SUM(C99:C105)+C107","v":0},{"$f":"SUM(D99:D105)+D107","v":0},null,{"$f":"SUM(F99:F105)+F107","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E109),\"\",B108)","v":""},{"$f":"IF(ISBLANK(E109),\"\",C108)","v":""},{"$f":"IF(ISBLANK(E109),\"\",IF(D108-E109<0,0,D108-E109))","v":""},null,{"$f":"IF(ISBLANK(E109),\"\",F108)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B110=0,0,B110*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B110*G114),0)","v":0},{"$f":"IF(P109=0,O109,IFERROR(IF(P109=0,0,P109),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B109)),B108,IF(B109=B108,B108,B109))","v":0},{"$f":"IF(NOT(ISNUMBER(C109)),C108,IF(C109=C108,C108,C109))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 6","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G114<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B112,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E111,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G114<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G114),\"\")","v":""},{"$f":"IF(E111=\"\",0,IF(LEFT(E111,9)=\"Offentlig\",B125*0.44,B118*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B112,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E111,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B127,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B127*G112,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E111=\"\",\"\",IF(E111=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E111=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B112,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E111,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B127*(1-E114)-E128<=0,E114-((B127*E114+E128)-B127)/B127,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E111=\"\",\"\",IF(OR(LEFT(E111,9)=\"Offentlig\",LEFT(E111,6)=\"Privat\"),B125*0.44-B126,B118*0.3-B126))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B127>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B118=0,Q118<0),0,Q118)","v":0},{"$f":"IFERROR(B118-C118,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B118=\"\",0,B118))","v":0},null,null,null,null,null,null,{"$f":"IF(B118=0,0,B118*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B118*G114),0)","v":0},{"$f":"IF(P118=0,O118,IFERROR(IF(P118=0,0,P118),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B119=0,Q119<0),0,Q119)","v":0},{"$f":"IFERROR(B119-C119,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B119=0,0,B119*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B119*G114),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B120=0,0,B120*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B120*G114),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B121=0,0,B121*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B121*G114),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B122=0,0,B122*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B122*G114),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B123=0,0,B123*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B123*G114),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B124=0,0,B124*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B124*G114),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B118:B124)","v":0},{"$f":"SUM(C118:C124)","v":0},{"$f":"SUM(D118:D124)","v":0},null,{"$f":"SUM(F118:F124)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B125=0,0,B125*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B125*G114),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B126=0,Q126<0),0,Q126)","v":0},{"$f":"IFERROR(B126-C126,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B126=0,0,B126*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B126*G114),0)","v":0},0]
["I alt",{"$f":"SUM(B118:B124)+B126","v":0},{"$f":"SUM(C118:C124)+C126","v":0},{"$f":"SUM(D118:D124)+D126","v":0},null,{"$f":"SUM(F118:F124)+F126","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E128),\"\",B127)","v":""},{"$f":"IF(ISBLANK(E128),\"\",C127)","v":""},{"$f":"IF(ISBLANK(E128),\"\",IF(D127-E128<0,0,D127-E128))","v":""},null,{"$f":"IF(ISBLANK(E128),\"\",F127)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B129=0,0,B129*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B129*G133),0)","v":0},{"$f":"IF(P128=0,O128,IFERROR(IF(P128=0,0,P128),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B128)),B127,IF(B128=B127,B127,B128))","v":0},{"$f":"IF(NOT(ISNUMBER(C128)),C127,IF(C128=C127,C127,C128))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 7","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G133<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B131,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E130,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G133<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G133),\"\")","v":""},{"$f":"IF(E130=\"\",0,IF(LEFT(E130,9)=\"Offentlig\",B144*0.44,B137*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B131,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E130,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B146,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B146*G131,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E130=\"\",\"\",IF(E130=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E130=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B131,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E130,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B146*(1-E133)-E147<=0,E133-((B146*E133+E147)-B146)/B146,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E130=\"\",\"\",IF(OR(LEFT(E130,9)=\"Offentlig\",LEFT(E130,6)=\"Privat\"),B144*0.44-B145,B137*0.3-B145))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B146>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B137=0,Q137<0),0,Q137)","v":0},{"$f":"IFERROR(B137-C137,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B137=\"\",0,B137))","v":0},null,null,null,null,null,null,{"$f":"IF(B137=0,0,B137*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B137*G133),0)","v":0},{"$f":"IF(P137=0,O137,IFERROR(IF(P137=0,0,P137),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B138=0,Q138<0),0,Q138)","v":0},{"$f":"IFERROR(B138-C138,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B138=0,0,B138*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B138*G133),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B139=0,0,B139*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B139*G133),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B140=0,0,B140*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B140*G133),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B141=0,0,B141*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B141*G133),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B142=0,0,B142*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B142*G133),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B143=0,0,B143*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B143*G133),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B137:B143)","v":0},{"$f":"SUM(C137:C143)","v":0},{"$f":"SUM(D137:D143)","v":0},null,{"$f":"SUM(F137:F143)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B144=0,0,B144*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B144*G133),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B145=0,Q145<0),0,Q145)","v":0},{"$f":"IFERROR(B145-C145,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B145=0,0,B145*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B145*G133),0)","v":0},0]
["I alt",{"$f":"SUM(B137:B143)+B145","v":0},{"$f":"SUM(C137:C143)+C145","v":0},{"$f":"SUM(D137:D143)+D145","v":0},null,{"$f":"SUM(F137:F143)+F145","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E147),\"\",B146)","v":""},{"$f":"IF(ISBLANK(E147),\"\",C146)","v":""},{"$f":"IF(ISBLANK(E147),\"\",IF(D146-E147<0,0,D146-E147))","v":""},null,{"$f":"IF(ISBLANK(E147),\"\",F146)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B148=0,0,B148*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B148*G152),0)","v":0},{"$f":"IF(P147=0,O147,IFERROR(IF(P147=0,0,P147),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B147)),B146,IF(B147=B146,B146,B147))","v":0},{"$f":"IF(NOT(ISNUMBER(C147)),C146,IF(C147=C146,C146,C147))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 8","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G152<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B150,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E149,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G152<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G152),\"\")","v":""},{"$f":"IF(E149=\"\",0,IF(LEFT(E149,9)=\"Offentlig\",B163*0.44,B156*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B150,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E149,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B165,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B165*G150,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E149=\"\",\"\",IF(E149=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E149=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B150,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E149,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B165*(1-E152)-E166<=0,E152-((B165*E152+E166)-B165)/B165,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E149=\"\",\"\",IF(OR(LEFT(E149,9)=\"Offentlig\",LEFT(E149,6)=\"Privat\"),B163*0.44-B164,B156*0.3-B164))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B165>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B156=0,Q156<0),0,Q156)","v":0},{"$f":"IFERROR(B156-C156,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B156=\"\",0,B156))","v":0},null,null,null,null,null,null,{"$f":"IF(B156=0,0,B156*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B156*G152),0)","v":0},{"$f":"IF(P156=0,O156,IFERROR(IF(P156=0,0,P156),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B157=0,Q157<0),0,Q157)","v":0},{"$f":"IFERROR(B157-C157,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B157=0,0,B157*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B157*G152),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B158=0,0,B158*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B158*G152),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B159=0,0,B159*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B159*G152),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B160=0,0,B160*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B160*G152),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B161=0,0,B161*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B161*G152),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B162=0,0,B162*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B162*G152),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B156:B162)","v":0},{"$f":"SUM(C156:C162)","v":0},{"$f":"SUM(D156:D162)","v":0},null,{"$f":"SUM(F156:F162)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B163=0,0,B163*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B163*G152),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B164=0,Q164<0),0,Q164)","v":0},{"$f":"IFERROR(B164-C164,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B164=0,0,B164*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B164*G152),0)","v":0},0]
["I alt",{"$f":"SUM(B156:B162)+B164","v":0},{"$f":"SUM(C156:C162)+C164","v":0},{"$f":"SUM(D156:D162)+D164","v":0},null,{"$f":"SUM(F156:F162)+F164","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E166),\"\",B165)","v":""},{"$f":"IF(ISBLANK(E166),\"\",C165)","v":""},{"$f":"IF(ISBLANK(E166),\"\",IF(D165-E166<0,0,D165-E166))","v":""},null,{"$f":"IF(ISBLANK(E166),\"\",F165)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B167=0,0,B167*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B167*G171),0)","v":0},{"$f":"IF(P166=0,O166,IFERROR(IF(P166=0,0,P166),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B166)),B165,IF(B166=B165,B165,B166))","v":0},{"$f":"IF(NOT(ISNUMBER(C166)),C165,IF(C166=C165,C165,C166))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 9","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G171<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B169,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E168,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G171<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G171),\"\")","v":""},{"$f":"IF(E168=\"\",0,IF(LEFT(E168,9)=\"Offentlig\",B182*0.44,B175*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B169,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E168,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B184,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B184*G169,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E168=\"\",\"\",IF(E168=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E168=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B169,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E168,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B184*(1-E171)-E185<=0,E171-((B184*E171+E185)-B184)/B184,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E168=\"\",\"\",IF(OR(LEFT(E168,9)=\"Offentlig\",LEFT(E168,6)=\"Privat\"),B182*0.44-B183,B175*0.3-B183))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B184>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B175=0,Q175<0),0,Q175)","v":0},{"$f":"IFERROR(B175-C175,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B175=\"\",0,B175))","v":0},null,null,null,null,null,null,{"$f":"IF(B175=0,0,B175*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B175*G171),0)","v":0},{"$f":"IF(P175=0,O175,IFERROR(IF(P175=0,0,P175),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B176=0,Q176<0),0,Q176)","v":0},{"$f":"IFERROR(B176-C176,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B176=0,0,B176*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B176*G171),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B177=0,0,B177*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B177*G171),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B178=0,0,B178*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B178*G171),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B179=0,0,B179*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B179*G171),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B180=0,0,B180*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B180*G171),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B181=0,0,B181*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B181*G171),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B175:B181)","v":0},{"$f":"SUM(C175:C181)","v":0},{"$f":"SUM(D175:D181)","v":0},null,{"$f":"SUM(F175:F181)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B182=0,0,B182*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B182*G171),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B183=0,Q183<0),0,Q183)","v":0},{"$f":"IFERROR(B183-C183,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B183=0,0,B183*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B183*G171),0)","v":0},0]
["I alt",{"$f":"SUM(B175:B181)+B183","v":0},{"$f":"SUM(C175:C181)+C183","v":0},{"$f":"SUM(D175:D181)+D183","v":0},null,{"$f":"SUM(F175:F181)+F183","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E185),\"\",B184)","v":""},{"$f":"IF(ISBLANK(E185),\"\",C184)","v":""},{"$f":"IF(ISBLANK(E185),\"\",IF(D184-E185<0,0,D184-E185))","v":""},null,{"$f":"IF(ISBLANK(E185),\"\",F184)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B186=0,0,B186*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B186*G190),0)","v":0},{"$f":"IF(P185=0,O185,IFERROR(IF(P185=0,0,P185),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B185)),B184,IF(B185=B184,B184,B185))","v":0},{"$f":"IF(NOT(ISNUMBER(C185)),C184,IF(C185=C184,C184,C185))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 10","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G190<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B188,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E187,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G190<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G190),\"\")","v":""},{"$f":"IF(E187=\"\",0,IF(LEFT(E187,9)=\"Offentlig\",B201*0.44,B194*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B188,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E187,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B203,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B203*G188,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E187=\"\",\"\",IF(E187=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E187=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B188,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E187,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B203*(1-E190)-E204<=0,E190-((B203*E190+E204)-B203)/B203,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E187=\"\",\"\",IF(OR(LEFT(E187,9)=\"Offentlig\",LEFT(E187,6)=\"Privat\"),B201*0.44-B202,B194*0.3-B202))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B203>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B194=0,Q194<0),0,Q194)","v":0},{"$f":"IFERROR(B194-C194,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B194=\"\",0,B194))","v":0},null,null,null,null,null,null,{"$f":"IF(B194=0,0,B194*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B194*G190),0)","v":0},{"$f":"IF(P194=0,O194,IFERROR(IF(P194=0,0,P194),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B195=0,Q195<0),0,Q195)","v":0},{"$f":"IFERROR(B195-C195,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B195=0,0,B195*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B195*G190),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B196=0,0,B196*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B196*G190),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B197=0,0,B197*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B197*G190),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B198=0,0,B198*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B198*G190),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B199=0,0,B199*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B199*G190),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B200=0,0,B200*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B200*G190),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B194:B200)","v":0},{"$f":"SUM(C194:C200)","v":0},{"$f":"SUM(D194:D200)","v":0},null,{"$f":"SUM(F194:F200)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B201=0,0,B201*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B201*G190),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B202=0,Q202<0),0,Q202)","v":0},{"$f":"IFERROR(B202-C202,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B202=0,0,B202*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B202*G190),0)","v":0},0]
["I alt",{"$f":"SUM(B194:B200)+B202","v":0},{"$f":"SUM(C194:C200)+C202","v":0},{"$f":"SUM(D194:D200)+D202","v":0},null,{"$f":"SUM(F194:F200)+F202","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E204),\"\",B203)","v":""},{"$f":"IF(ISBLANK(E204),\"\",C203)","v":""},{"$f":"IF(ISBLANK(E204),\"\",IF(D203-E204<0,0,D203-E204))","v":""},null,{"$f":"IF(ISBLANK(E204),\"\",F203)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B205=0,0,B205*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B205*G209),0)","v":0},{"$f":"IF(P204=0,O204,IFERROR(IF(P204=0,0,P204),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B204)),B203,IF(B204=B203,B203,B204))","v":0},{"$f":"IF(NOT(ISNUMBER(C204)),C203,IF(C204=C203,C203,C204))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 11","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G209<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B207,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E206,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G209<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G209),\"\")","v":""},{"$f":"IF(E206=\"\",0,IF(LEFT(E206,9)=\"Offentlig\",B220*0.44,B213*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B207,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E206,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B222,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B222*G207,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E206=\"\",\"\",IF(E206=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E206=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B207,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E206,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B222*(1-E209)-E223<=0,E209-((B222*E209+E223)-B222)/B222,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E206=\"\",\"\",IF(OR(LEFT(E206,9)=\"Offentlig\",LEFT(E206,6)=\"Privat\"),B220*0.44-B221,B213*0.3-B221))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B222>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B213=0,Q213<0),0,Q213)","v":0},{"$f":"IFERROR(B213-C213,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B213=\"\",0,B213))","v":0},null,null,null,null,null,null,{"$f":"IF(B213=0,0,B213*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B213*G209),0)","v":0},{"$f":"IF(P213=0,O213,IFERROR(IF(P213=0,0,P213),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B214=0,Q214<0),0,Q214)","v":0},{"$f":"IFERROR(B214-C214,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B214=0,0,B214*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B214*G209),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B215=0,0,B215*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B215*G209),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B216=0,0,B216*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B216*G209),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B217=0,0,B217*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B217*G209),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B218=0,0,B218*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B218*G209),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B219=0,0,B219*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B219*G209),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B213:B219)","v":0},{"$f":"SUM(C213:C219)","v":0},{"$f":"SUM(D213:D219)","v":0},null,{"$f":"SUM(F213:F219)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B220=0,0,B220*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B220*G209),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B221=0,Q221<0),0,Q221)","v":0},{"$f":"IFERROR(B221-C221,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B221=0,0,B221*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B221*G209),0)","v":0},0]
["I alt",{"$f":"SUM(B213:B219)+B221","v":0},{"$f":"SUM(C213:C219)+C221","v":0},{"$f":"SUM(D213:D219)+D221","v":0},null,{"$f":"SUM(F213:F219)+F221","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E223),\"\",B222)","v":""},{"$f":"IF(ISBLANK(E223),\"\",C222)","v":""},{"$f":"IF(ISBLANK(E223),\"\",IF(D222-E223<0,0,D222-E223))","v":""},null,{"$f":"IF(ISBLANK(E223),\"\",F222)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B224=0,0,B224*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B224*G228),0)","v":0},{"$f":"IF(P223=0,O223,IFERROR(IF(P223=0,0,P223),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B223)),B222,IF(B223=B222,B222,B223))","v":0},{"$f":"IF(NOT(ISNUMBER(C223)),C222,IF(C223=C222,C222,C223))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 12","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G228<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B226,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E225,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G228<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G228),\"\")","v":""},{"$f":"IF(E225=\"\",0,IF(LEFT(E225,9)=\"Offentlig\",B239*0.44,B232*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B226,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E225,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B241,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B241*G226,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E225=\"\",\"\",IF(E225=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E225=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B226,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E225,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B241*(1-E228)-E242<=0,E228-((B241*E228+E242)-B241)/B241,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E225=\"\",\"\",IF(OR(LEFT(E225,9)=\"Offentlig\",LEFT(E225,6)=\"Privat\"),B239*0.44-B240,B232*0.3-B240))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B241>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B232=0,Q232<0),0,Q232)","v":0},{"$f":"IFERROR(B232-C232,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B232=\"\",0,B232))","v":0},null,null,null,null,null,null,{"$f":"IF(B232=0,0,B232*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B232*G228),0)","v":0},{"$f":"IF(P232=0,O232,IFERROR(IF(P232=0,0,P232),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B233=0,Q233<0),0,Q233)","v":0},{"$f":"IFERROR(B233-C233,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B233=0,0,B233*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B233*G228),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B234=0,0,B234*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B234*G228),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B235=0,0,B235*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B235*G228),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B236=0,0,B236*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B236*G228),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B237=0,0,B237*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B237*G228),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B238=0,0,B238*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B238*G228),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B232:B238)","v":0},{"$f":"SUM(C232:C238)","v":0},{"$f":"SUM(D232:D238)","v":0},null,{"$f":"SUM(F232:F238)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B239=0,0,B239*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B239*G228),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B240=0,Q240<0),0,Q240)","v":0},{"$f":"IFERROR(B240-C240,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B240=0,0,B240*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B240*G228),0)","v":0},0]
["I alt",{"$f":"SUM(B232:B238)+B240","v":0},{"$f":"SUM(C232:C238)+C240","v":0},{"$f":"SUM(D232:D238)+D240","v":0},null,{"$f":"SUM(F232:F238)+F240","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E242),\"\",B241)","v":""},{"$f":"IF(ISBLANK(E242),\"\",C241)","v":""},{"$f":"IF(ISBLANK(E242),\"\",IF(D241-E242<0,0,D241-E242))","v":""},null,{"$f":"IF(ISBLANK(E242),\"\",F241)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B243=0,0,B243*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B243*G247),0)","v":0},{"$f":"IF(P242=0,O242,IFERROR(IF(P242=0,0,P242),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B242)),B241,IF(B242=B241,B241,B242))","v":0},{"$f":"IF(NOT(ISNUMBER(C242)),C241,IF(C242=C241,C241,C242))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 13","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G247<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B245,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E244,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte:",{"$f":"IFERROR(IF(G247<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G247),\"\")","v":""},{"$f":"IF(E244=\"\",0,IF(LEFT(E244,9)=\"Offentlig\",B258*0.44,B251*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B245,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E244,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B260,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte:",{"$f":"IFERROR(B260*G245,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E244=\"\",\"\",IF(E244=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E244=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B245,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E244,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B260*(1-E247)-E261<=0,E247-((B260*E247+E261)-B260)/B260,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E244=\"\",\"\",IF(OR(LEFT(E244,9)=\"Offentlig\",LEFT(E244,6)=\"Privat\"),B258*0.44-B259,B251*0.3-B259))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B260>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B251=0,Q251<0),0,Q251)","v":0},{"$f":"IFERROR(B251-C251,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B251=\"\",0,B251))","v":0},null,null,null,null,null,null,{"$f":"IF(B251=0,0,B251*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B251*G247),0)","v":0},{"$f":"IF(P251=0,O251,IFERROR(IF(P251=0,0,P251),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B252=0,Q252<0),0,Q252)","v":0},{"$f":"IFERROR(B252-C252,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B252=0,0,B252*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B252*G247),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B253=0,0,B253*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B253*G247),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B254=0,0,B254*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B254*G247),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B255=0,0,B255*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B255*G247),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B256=0,0,B256*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B256*G247),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B257=0,0,B257*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B257*G247),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B251:B257)","v":0},{"$f":"SUM(C251:C257)","v":0},{"$f":"SUM(D251:D257)","v":0},null,{"$f":"SUM(F251:F257)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B258=0,0,B258*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B258*G247),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B259=0,Q259<0),0,Q259)","v":0},{"$f":"IFERROR(B259-C259,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B259=0,0,B259*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B259*G247),0)","v":0},0]
["I alt",{"$f":"SUM(B251:B257)+B259","v":0},{"$f":"SUM(C251:C257)+C259","v":0},{"$f":"SUM(D251:D257)+D259","v":0},null,{"$f":"SUM(F251:F257)+F259","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E261),\"\",B260)","v":""},{"$f":"IF(ISBLANK(E261),\"\",C260)","v":""},{"$f":"IF(ISBLANK(E261),\"\",IF(D260-E261<0,0,D260-E261))","v":""},null,{"$f":"IF(ISBLANK(E261),\"\",F260)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B262=0,0,B262*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B262*G266),0)","v":0},{"$f":"IF(P261=0,O261,IFERROR(IF(P261=0,0,P261),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B261)),B260,IF(B261=B260,B260,B261))","v":0},{"$f":"IF(NOT(ISNUMBER(C261)),C260,IF(C261=C260,C260,C261))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 14","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G266<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B264,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E263,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G266<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G266),\"\")","v":""},{"$f":"IF(E263=\"\",0,IF(LEFT(E263,9)=\"Offentlig\",B277*0.44,B270*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B264,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E263,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B279,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B279*G264,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E263=\"\",\"\",IF(E263=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E263=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B264,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E263,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B279*(1-E266)-E280<=0,E266-((B279*E266+E280)-B279)/B279,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E263=\"\",\"\",IF(OR(LEFT(E263,9)=\"Offentlig\",LEFT(E263,6)=\"Privat\"),B277*0.44-B278,B270*0.3-B278))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B279>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B270=0,Q270<0),0,Q270)","v":0},{"$f":"IFERROR(B270-C270,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B270=\"\",0,B270))","v":0},null,null,null,null,null,null,{"$f":"IF(B270=0,0,B270*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B270*G266),0)","v":0},{"$f":"IF(P270=0,O270,IFERROR(IF(P270=0,0,P270),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B271=0,Q271<0),0,Q271)","v":0},{"$f":"IFERROR(B271-C271,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B271=0,0,B271*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B271*G266),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B272=0,0,B272*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B272*G266),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B273=0,0,B273*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B273*G266),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B274=0,0,B274*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B274*G266),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B275=0,0,B275*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B275*G266),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B276=0,0,B276*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B276*G266),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B270:B276)","v":0},{"$f":"SUM(C270:C276)","v":0},{"$f":"SUM(D270:D276)","v":0},null,{"$f":"SUM(F270:F276)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B277=0,0,B277*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B277*G266),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B278=0,Q278<0),0,Q278)","v":0},{"$f":"IFERROR(B278-C278,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B278=0,0,B278*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B278*G266),0)","v":0},0]
["I alt",{"$f":"SUM(B270:B276)+B278","v":0},{"$f":"SUM(C270:C276)+C278","v":0},{"$f":"SUM(D270:D276)+D278","v":0},null,{"$f":"SUM(F270:F276)+F278","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E280),\"\",B279)","v":""},{"$f":"IF(ISBLANK(E280),\"\",C279)","v":""},{"$f":"IF(ISBLANK(E280),\"\",IF(D279-E280<0,0,D279-E280))","v":""},null,{"$f":"IF(ISBLANK(E280),\"\",F279)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B281=0,0,B281*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B281*G285),0)","v":0},{"$f":"IF(P280=0,O280,IFERROR(IF(P280=0,0,P280),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B280)),B279,IF(B280=B279,B279,B280))","v":0},{"$f":"IF(NOT(ISNUMBER(C280)),C279,IF(C280=C279,C279,C280))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 15","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G285<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B283,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E282,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G285<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G285),\"\")","v":""},{"$f":"IF(E282=\"\",0,IF(LEFT(E282,9)=\"Offentlig\",B296*0.44,B289*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B283,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E282,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B298,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B298*G283,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E282=\"\",\"\",IF(E282=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E282=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B283,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E282,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B298*(1-E285)-E299<=0,E285-((B298*E285+E299)-B298)/B298,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E282=\"\",\"\",IF(OR(LEFT(E282,9)=\"Offentlig\",LEFT(E282,6)=\"Privat\"),B296*0.44-B297,B289*0.3-B297))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B298>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B289=0,Q289<0),0,Q289)","v":0},{"$f":"IFERROR(B289-C289,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B289=\"\",0,B289))","v":0},null,null,null,null,null,null,{"$f":"IF(B289=0,0,B289*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B289*G285),0)","v":0},{"$f":"IF(P289=0,O289,IFERROR(IF(P289=0,0,P289),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B290=0,Q290<0),0,Q290)","v":0},{"$f":"IFERROR(B290-C290,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B290=0,0,B290*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B290*G285),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B291=0,0,B291*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B291*G285),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B292=0,0,B292*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B292*G285),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B293=0,0,B293*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B293*G285),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B294=0,0,B294*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B294*G285),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B295=0,0,B295*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B295*G285),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B289:B295)","v":0},{"$f":"SUM(C289:C295)","v":0},{"$f":"SUM(D289:D295)","v":0},null,{"$f":"SUM(F289:F295)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B296=0,0,B296*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B296*G285),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B297=0,Q297<0),0,Q297)","v":0},{"$f":"IFERROR(B297-C297,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B297=0,0,B297*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B297*G285),0)","v":0},0]
["I alt",{"$f":"SUM(B289:B295)+B297","v":0},{"$f":"SUM(C289:C295)+C297","v":0},{"$f":"SUM(D289:D295)+D297","v":0},null,{"$f":"SUM(F289:F295)+F297","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E299),\"\",B298)","v":""},{"$f":"IF(ISBLANK(E299),\"\",C298)","v":""},{"$f":"IF(ISBLANK(E299),\"\",IF(D298-E299<0,0,D298-E299))","v":""},null,{"$f":"IF(ISBLANK(E299),\"\",F298)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B300=0,0,B300*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B300*G304),0)","v":0},{"$f":"IF(P299=0,O299,IFERROR(IF(P299=0,0,P299),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B299)),B298,IF(B299=B298,B298,B299))","v":0},{"$f":"IF(NOT(ISNUMBER(C299)),C298,IF(C299=C298,C298,C299))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 16","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G304<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B302,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E301,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G304<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G304),\"\")","v":""},{"$f":"IF(E301=\"\",0,IF(LEFT(E301,9)=\"Offentlig\",B315*0.44,B308*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B302,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E301,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B317,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B317*G302,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E301=\"\",\"\",IF(E301=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E301=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B302,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E301,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B317*(1-E304)-E318<=0,E304-((B317*E304+E318)-B317)/B317,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E301=\"\",\"\",IF(OR(LEFT(E301,9)=\"Offentlig\",LEFT(E301,6)=\"Privat\"),B315*0.44-B316,B308*0.3-B316))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B317>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B308=0,Q308<0),0,Q308)","v":0},{"$f":"IFERROR(B308-C308,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B308=\"\",0,B308))","v":0},null,null,null,null,null,null,{"$f":"IF(B308=0,0,B308*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B308*G304),0)","v":0},{"$f":"IF(P308=0,O308,IFERROR(IF(P308=0,0,P308),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B309=0,Q309<0),0,Q309)","v":0},{"$f":"IFERROR(B309-C309,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B309=0,0,B309*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B309*G304),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B310=0,0,B310*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B310*G304),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B311=0,0,B311*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B311*G304),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B312=0,0,B312*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B312*G304),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B313=0,0,B313*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B313*G304),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B314=0,0,B314*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B314*G304),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B308:B314)","v":0},{"$f":"SUM(C308:C314)","v":0},{"$f":"SUM(D308:D314)","v":0},null,{"$f":"SUM(F308:F314)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B315=0,0,B315*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B315*G304),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B316=0,Q316<0),0,Q316)","v":0},{"$f":"IFERROR(B316-C316,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B316=0,0,B316*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B316*G304),0)","v":0},0]
["I alt",{"$f":"SUM(B308:B314)+B316","v":0},{"$f":"SUM(C308:C314)+C316","v":0},{"$f":"SUM(D308:D314)+D316","v":0},null,{"$f":"SUM(F308:F314)+F316","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E318),\"\",B317)","v":""},{"$f":"IF(ISBLANK(E318),\"\",C317)","v":""},{"$f":"IF(ISBLANK(E318),\"\",IF(D317-E318<0,0,D317-E318))","v":""},null,{"$f":"IF(ISBLANK(E318),\"\",F317)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B319=0,0,B319*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B319*G323),0)","v":0},{"$f":"IF(P318=0,O318,IFERROR(IF(P318=0,0,P318),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B318)),B317,IF(B318=B317,B317,B318))","v":0},{"$f":"IF(NOT(ISNUMBER(C318)),C317,IF(C318=C317,C317,C318))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 17","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G323<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B321,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E320,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G323<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G323),\"\")","v":""},{"$f":"IF(E320=\"\",0,IF(LEFT(E320,9)=\"Offentlig\",B334*0.44,B327*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B321,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E320,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B336,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B336*G321,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E320=\"\",\"\",IF(E320=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E320=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B321,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E320,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B336*(1-E323)-E337<=0,E323-((B336*E323+E337)-B336)/B336,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E320=\"\",\"\",IF(OR(LEFT(E320,9)=\"Offentlig\",LEFT(E320,6)=\"Privat\"),B334*0.44-B335,B327*0.3-B335))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B336>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B327=0,Q327<0),0,Q327)","v":0},{"$f":"IFERROR(B327-C327,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B327=\"\",0,B327))","v":0},null,null,null,null,null,null,{"$f":"IF(B327=0,0,B327*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B327*G323),0)","v":0},{"$f":"IF(P327=0,O327,IFERROR(IF(P327=0,0,P327),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B328=0,Q328<0),0,Q328)","v":0},{"$f":"IFERROR(B328-C328,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B328=0,0,B328*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B328*G323),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B329=0,0,B329*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B329*G323),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B330=0,0,B330*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B330*G323),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B331=0,0,B331*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B331*G323),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B332=0,0,B332*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B332*G323),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B333=0,0,B333*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B333*G323),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B327:B333)","v":0},{"$f":"SUM(C327:C333)","v":0},{"$f":"SUM(D327:D333)","v":0},null,{"$f":"SUM(F327:F333)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B334=0,0,B334*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B334*G323),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B335=0,Q335<0),0,Q335)","v":0},{"$f":"IFERROR(B335-C335,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B335=0,0,B335*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B335*G323),0)","v":0},0]
["I alt",{"$f":"SUM(B327:B333)+B335","v":0},{"$f":"SUM(C327:C333)+C335","v":0},{"$f":"SUM(D327:D333)+D335","v":0},null,{"$f":"SUM(F327:F333)+F335","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E337),\"\",B336)","v":""},{"$f":"IF(ISBLANK(E337),\"\",C336)","v":""},{"$f":"IF(ISBLANK(E337),\"\",IF(D336-E337<0,0,D336-E337))","v":""},null,{"$f":"IF(ISBLANK(E337),\"\",F336)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B338=0,0,B338*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B338*G342),0)","v":0},{"$f":"IF(P337=0,O337,IFERROR(IF(P337=0,0,P337),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B337)),B336,IF(B337=B336,B336,B337))","v":0},{"$f":"IF(NOT(ISNUMBER(C337)),C336,IF(C337=C336,C336,C337))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 18","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G342<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B340,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E339,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G342<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G342),\"\")","v":""},{"$f":"IF(E339=\"\",0,IF(LEFT(E339,9)=\"Offentlig\",B353*0.44,B346*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B340,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E339,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B355,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B355*G340,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E339=\"\",\"\",IF(E339=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E339=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B340,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E339,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B355*(1-E342)-E356<=0,E342-((B355*E342+E356)-B355)/B355,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E339=\"\",\"\",IF(OR(LEFT(E339,9)=\"Offentlig\",LEFT(E339,6)=\"Privat\"),B353*0.44-B354,B346*0.3-B354))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B355>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B346=0,Q346<0),0,Q346)","v":0},{"$f":"IFERROR(B346-C346,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B346=\"\",0,B346))","v":0},null,null,null,null,null,null,{"$f":"IF(B346=0,0,B346*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B346*G342),0)","v":0},{"$f":"IF(P346=0,O346,IFERROR(IF(P346=0,0,P346),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B347=0,Q347<0),0,Q347)","v":0},{"$f":"IFERROR(B347-C347,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B347=0,0,B347*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B347*G342),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B348=0,0,B348*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B348*G342),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B349=0,0,B349*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B349*G342),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B350=0,0,B350*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B350*G342),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B351=0,0,B351*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B351*G342),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B352=0,0,B352*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B352*G342),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B346:B352)","v":0},{"$f":"SUM(C346:C352)","v":0},{"$f":"SUM(D346:D352)","v":0},null,{"$f":"SUM(F346:F352)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B353=0,0,B353*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B353*G342),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B354=0,Q354<0),0,Q354)","v":0},{"$f":"IFERROR(B354-C354,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B354=0,0,B354*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B354*G342),0)","v":0},0]
["I alt",{"$f":"SUM(B346:B352)+B354","v":0},{"$f":"SUM(C346:C352)+C354","v":0},{"$f":"SUM(D346:D352)+D354","v":0},null,{"$f":"SUM(F346:F352)+F354","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E356),\"\",B355)","v":""},{"$f":"IF(ISBLANK(E356),\"\",C355)","v":""},{"$f":"IF(ISBLANK(E356),\"\",IF(D355-E356<0,0,D355-E356))","v":""},null,{"$f":"IF(ISBLANK(E356),\"\",F355)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B357=0,0,B357*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B357*G361),0)","v":0},{"$f":"IF(P356=0,O356,IFERROR(IF(P356=0,0,P356),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B356)),B355,IF(B356=B355,B355,B356))","v":0},{"$f":"IF(NOT(ISNUMBER(C356)),C355,IF(C356=C355,C355,C356))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 19","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G361<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B359,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E358,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G361<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G361),\"\")","v":""},{"$f":"IF(E358=\"\",0,IF(LEFT(E358,9)=\"Offentlig\",B372*0.44,B365*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B359,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E358,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B374,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B374*G359,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E358=\"\",\"\",IF(E358=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E358=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B359,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E358,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B374*(1-E361)-E375<=0,E361-((B374*E361+E375)-B374)/B374,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E358=\"\",\"\",IF(OR(LEFT(E358,9)=\"Offentlig\",LEFT(E358,6)=\"Privat\"),B372*0.44-B373,B365*0.3-B373))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B374>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B365=0,Q365<0),0,Q365)","v":0},{"$f":"IFERROR(B365-C365,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B365=\"\",0,B365))","v":0},null,null,null,null,null,null,{"$f":"IF(B365=0,0,B365*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B365*G361),0)","v":0},{"$f":"IF(P365=0,O365,IFERROR(IF(P365=0,0,P365),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B366=0,Q366<0),0,Q366)","v":0},{"$f":"IFERROR(B366-C366,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B366=0,0,B366*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B366*G361),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B367=0,0,B367*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B367*G361),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B368=0,0,B368*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B368*G361),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B369=0,0,B369*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B369*G361),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B370=0,0,B370*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B370*G361),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B371=0,0,B371*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B371*G361),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B365:B371)","v":0},{"$f":"SUM(C365:C371)","v":0},{"$f":"SUM(D365:D371)","v":0},null,{"$f":"SUM(F365:F371)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B372=0,0,B372*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B372*G361),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B373=0,Q373<0),0,Q373)","v":0},{"$f":"IFERROR(B373-C373,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B373=0,0,B373*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B373*G361),0)","v":0},0]
["I alt",{"$f":"SUM(B365:B371)+B373","v":0},{"$f":"SUM(C365:C371)+C373","v":0},{"$f":"SUM(D365:D371)+D373","v":0},null,{"$f":"SUM(F365:F371)+F373","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E375),\"\",B374)","v":""},{"$f":"IF(ISBLANK(E375),\"\",C374)","v":""},{"$f":"IF(ISBLANK(E375),\"\",IF(D374-E375<0,0,D374-E375))","v":""},null,{"$f":"IF(ISBLANK(E375),\"\",F374)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B376=0,0,B376*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B376*G380),0)","v":0},{"$f":"IF(P375=0,O375,IFERROR(IF(P375=0,0,P375),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B375)),B374,IF(B375=B374,B374,B375))","v":0},{"$f":"IF(NOT(ISNUMBER(C375)),C374,IF(C375=C374,C374,C375))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 20","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G380<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B378,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E377,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G380<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G380),\"\")","v":""},{"$f":"IF(E377=\"\",0,IF(LEFT(E377,9)=\"Offentlig\",B391*0.44,B384*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B378,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E377,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B393,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B393*G378,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E377=\"\",\"\",IF(E377=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E377=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B378,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E377,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B393*(1-E380)-E394<=0,E380-((B393*E380+E394)-B393)/B393,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E377=\"\",\"\",IF(OR(LEFT(E377,9)=\"Offentlig\",LEFT(E377,6)=\"Privat\"),B391*0.44-B392,B384*0.3-B392))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B393>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:","Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B384=0,Q384<0),0,Q384)","v":0},{"$f":"IFERROR(B384-C384,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B384=\"\",0,B384))","v":0},null,null,null,null,null,null,{"$f":"IF(B384=0,0,B384*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B384*G380),0)","v":0},{"$f":"IF(P384=0,O384,IFERROR(IF(P384=0,0,P384),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B385=0,Q385<0),0,Q385)","v":0},{"$f":"IFERROR(B385-C385,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B385=0,0,B385*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B385*G380),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B386=0,0,B386*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B386*G380),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B387=0,0,B387*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B387*G380),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B388=0,0,B388*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B388*G380),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B389=0,0,B389*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B389*G380),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B390=0,0,B390*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B390*G380),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B384:B390)","v":0},{"$f":"SUM(C384:C390)","v":0},{"$f":"SUM(D384:D390)","v":0},null,{"$f":"SUM(F384:F390)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B391=0,0,B391*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B391*G380),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B392=0,Q392<0),0,Q392)","v":0},{"$f":"IFERROR(B392-C392,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B392=0,0,B392*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B392*G380),0)","v":0},0]
["I alt",{"$f":"SUM(B384:B390)+B392","v":0},{"$f":"SUM(C384:C390)+C392","v":0},{"$f":"SUM(D384:D390)+D392","v":0},null,{"$f":"SUM(F384:F390)+F392","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E394),\"\",B393)","v":""},{"$f":"IF(ISBLANK(E394),\"\",C393)","v":""},{"$f":"IF(ISBLANK(E394),\"\",IF(D393-E394<0,0,D393-E394))","v":""},null,{"$f":"IF(ISBLANK(E394),\"\",F393)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B395=0,0,B395*E399)","v":0},{"$f":"IFERROR(IF(G399=0,0,B395*G399),0)","v":0},{"$f":"IF(P394=0,O394,IFERROR(IF(P394=0,0,P394),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B394)),B393,IF(B394=B393,B393,B394))","v":0},{"$f":"IF(NOT(ISNUMBER(C394)),C393,IF(C394=C393,C393,C394))","v":0},0,0]

{"sheet":"Eksempel på samarbejdsprojekt","index":7,"n_rows":395,"n_cols":17,"rows_kept":395,"cut":false,"hidden":false,"merged":[[167,4,167,5],[186,4,186,5],[205,4,205,5],[224,4,224,5],[1,3,1,4],[110,4,110,5],[72,4,72,5],[91,4,91,5],[129,4,129,5],[148,4,148,5],[3,8,3,10],[4,8,4,10],[15,4,15,5],[34,4,34,5],[53,4,53,5],[338,4,338,5],[357,4,357,5],[376,4,376,5],[243,4,243,5],[262,4,262,5],[281,4,281,5],[300,4,300,5],[319,4,319,5]]}
["Projekttitel:","Eksempel på samarbejdsprojekt med 3 deltagere",null,null,null,null,null,"Samarbejde"]
[null,null,null,"Projektets totalbudget udfyldes automatisk"]
[null,"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer"]
["Lønomkostninger",{"$f":"B23+B42+B61+B80+B99+B118+B137+B156+B175+B194+B213+B232+B251+B270+B289+B308+B327+B346+B365+B384","v":2900000},2335000,565000,null,{"$f":"F23+F42+F61+F80+F99+F118+F137+F156+F175+F194+F213+F232+F251+F270+F289+F308+F327+F346+F365+F384","v":7769},null,null,"Journal nr: 34009-24-XXXX"]
["Ekstern bistand",30000,18000,12000,null,0,null,null,"Godkendt fra: XX-XX-XXXX"]
["Øvrige omkostninger",400000,320000,80000,null,0]
["Apparatur/udstyr",50000,30000,20000,null,0]
["Scrap-værdi",-10000,-6000,-4000,null,0]
["Evt. indtægter",-5000,-3000,-2000,null,0]
["Revision",52000,37800,14200,null,0]
["I alt uden OH",3417000,2731800,685200,null,7769]
["OH",1225000,1020000,205000,null,0]
["I alt",4642000,3751800,602200,null,7769]
["Finansiering i alt",{"$f":"IFERROR(B34+B53+B72+B91+B110+B129+B148+B167+B186+B205+B224+B243+B262+B281+B300+B319+B338+B357+B376+B395,\"\")","v":4642000},{"$f":"IFERROR(C34+C53+C72+C91+C110+C129+C148+C167+C186+C205+C224+C243+C262+C281+C300+C319+C338+C357+C376+C395,\"\")","v":3751800},602200,288000,{"$f":"IFERROR(F33+F52+F71+F90+F109+F128+F147+F166+F185+F204+F223+F242+F261+F280+F299+F318+F337+F356+F375+F394,\"\")","v":""}]
[]
["Virksomhedsnavn:","Lille grøn virksomhed","Hovedansøger","Virksomhedsstørrelse:","Lille virksomhed"]
["Aktivitetstype:","Udvikling",null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G19<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B17,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E16,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":0.6},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G19<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G19=E19,\"\",G19)),\"\")","v":""},{"$f":"IF(E16=\"\",0,IF(LEFT(E16,9)=\"Offentlig\",B30*0.44,B23*0.3))","v":255000}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B17,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E16,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B32,\"\")","v":772800},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B32*G17,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E16=\"\",\"\",IF(E16=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E16=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":0.3},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B17,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E16,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":0.6},null,{"$f":"IFERROR(IF(B32*(1-E19)-E33<0,E19-((B32*E19+E33)-B32)/B32,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E16=\"\",\"\",IF(OR(LEFT(E16,9)=\"Offentlig\",LEFT(E16,6)=\"Privat\"),B30*0.44-B31,B23*0.3-B31))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B32>0,\"Ja\",\"\")","v":"Ja"},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",850000,{"$f":"IFERROR(IF(B23=0,0,Q23),0)","v":510000},{"$f":"IFERROR(B23-C23,0)","v":340000},null,2730,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B23=\"\",0,B23))","v":0},null,null,null,null,null,null,{"$f":"IF(B23=0,0,B23*E19)","v":510000},{"$f":"IFERROR(IF(G19=0,0,B23*G19),0)","v":0},{"$f":"IF(P23=0,O23,IFERROR(IF(P23=0,0,P23),0))","v":510000}]
["Ekstern bistand",30000,{"$f":"IFERROR(IF(B24=0,0,Q24),0)","v":18000},{"$f":"IFERROR(B24-C24,0)","v":12000},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B24=0,0,B24*E19)","v":18000},{"$f":"IFERROR(IF(G19=0,0,B24*G19),0)","v":0},18000]
["Øvrige omkostninger",100000,60000,40000,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B25=0,0,B25*E19)","v":60000},{"$f":"IFERROR(IF(G19=0,0,B25*G19),0)","v":0},60000]
["Apparatur/udstyr",50000,30000,20000,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B26=0,0,B26*E19)","v":30000},{"$f":"IFERROR(IF(G19=0,0,B26*G19),0)","v":0},30000]
["Scrap-værdi",-10000,-6000,-4000,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B27=0,0,B27*E19)","v":-6000},{"$f":"IFERROR(IF(G19=0,0,B27*G19),0)","v":0},-6000]
["Evt. indtægter",-5000,-3000,-2000,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B28=0,0,B28*E19)","v":-3000},{"$f":"IFERROR(IF(G19=0,0,B28*G19),0)","v":0},-3000]
["Revision",18000,10800,7200,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B29=0,0,B29*E19)","v":10800},{"$f":"IFERROR(IF(G19=0,0,B29*G19),0)","v":0},10800]
["I alt uden OH",{"$f":"SUM(B23:B29)","v":1033000},{"$f":"SUM(C23:C29)","v":619800},{"$f":"SUM(D23:D29)","v":413200},null,{"$f":"SUM(F23:F29)","v":2730},null,0,null,null,null,null,null,null,{"$f":"IF(B30=0,0,B30*E19)","v":619800},{"$f":"IFERROR(IF(G19=0,0,B30*G19),0)","v":0},619800]
["OH",255000,{"$f":"IFERROR(IF(B31=0,0,Q31),0)","v":153000},{"$f":"IFERROR(B31-C31,0)","v":102000},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B31=0,0,B31*E19)","v":153000},{"$f":"IFERROR(IF(G19=0,0,B31*G19),0)","v":0},153000]
["I alt",{"$f":"SUM(B23:B29)+B31","v":1288000},{"$f":"SUM(C23:C29)+C31","v":772800},{"$f":"SUM(D23:D29)+D31","v":515200},null,{"$f":"SUM(F23:F29)+F31","v":2730},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E33),\"\",B32)","v":""},{"$f":"IF(ISBLANK(E33),\"\",C32)","v":""},{"$f":"IF(ISBLANK(E33),\"\",IF(D32-E33<0,0,D32-E33))","v":""},null,{"$f":"IF(ISBLANK(E33),\"\",F32)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B34=0,0,B34*E35)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(G35=0,0,B34*G35),0)","v":0},{"$f":"IF(P33=0,O33,IFERROR(IF(P33=0,0,P33),0))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(NOT(ISNUMBER(B33)),B32,IF(B33=B32,B32,B33))","v":1288000},{"$f":"IF(NOT(ISNUMBER(C33)),C32,IF(C33=C32,C32,C33))","v":772800},515200,0]
["Virksomhedsnavn:","Lille grøn virksomhed","Deltager 2","Virksomhedsstørrelse:","Lille virksomhed"]
["Aktivitetstype:","Demonstration",null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G38<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B36,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E35,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":0.7},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G38<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G38=E38,\"\",G38)),\"\")","v":""},{"$f":"IF(E35=\"\",0,IF(LEFT(E35,9)=\"Offentlig\",B49*0.44,B42*0.3))","v":30000}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B36,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E35,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B51,\"\")","v":138600},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B51*G36,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E35=\"\",\"\",IF(E35=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E35=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":0.3},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B36,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E35,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":0.7},null,{"$f":"IFERROR(IF(B51*(1-E38)-E52<0,E38-((B51*E38+E52)-B51)/B51,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E35=\"\",\"\",IF(OR(LEFT(E35,9)=\"Offentlig\",LEFT(E35,6)=\"Privat\"),B49*0.44-B50,B42*0.3-B50))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B51>0,\"Ja\",\"\")","v":"Ja"},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",100000,{"$f":"IFERROR(IF(B42=0,0,Q42),0)","v":70000},{"$f":"IFERROR(B42-C42,0)","v":30000},null,313,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B42=\"\",0,B42))","v":0},null,null,null,null,null,null,{"$f":"IF(B42=0,0,B42*E38)","v":70000},{"$f":"IFERROR(IF(G38=0,0,B42*G38),0)","v":0},{"$f":"IF(P42=0,O42,IFERROR(IF(P42=0,0,P42),0))","v":70000}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B43=0,0,Q43),0)","v":0},{"$f":"IFERROR(B43-C43,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B43=0,0,B43*E38)","v":0},{"$f":"IFERROR(IF(G38=0,0,B43*G38),0)","v":0},0]
["Øvrige omkostninger",50000,35000,15000,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B44=0,0,B44*E38)","v":35000},{"$f":"IFERROR(IF(G38=0,0,B44*G38),0)","v":0},35000]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B45=0,0,B45*E38)","v":0},{"$f":"IFERROR(IF(G38=0,0,B45*G38),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B46=0,0,B46*E38)","v":0},{"$f":"IFERROR(IF(G38=0,0,B46*G38),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B47=0,0,B47*E38)","v":0},{"$f":"IFERROR(IF(G38=0,0,B47*G38),0)","v":0},0]
["Revision",18000,12600,5400,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B48=0,0,B48*E38)","v":12600},{"$f":"IFERROR(IF(G38=0,0,B48*G38),0)","v":0},12600]
["I alt uden OH",{"$f":"SUM(B42:B48)","v":168000},{"$f":"SUM(C42:C48)","v":117600},{"$f":"SUM(D42:D48)","v":50400},null,{"$f":"SUM(F42:F48)","v":313},null,0,null,null,null,null,null,null,{"$f":"IF(B49=0,0,B49*E38)","v":117599.99999999999},{"$f":"IFERROR(IF(G38=0,0,B49*G38),0)","v":0},117599.99999999999]
["OH",30000,{"$f":"IFERROR(IF(B50=0,0,Q50),0)","v":21000},{"$f":"IFERROR(B50-C50,0)","v":9000},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B50=0,0,B50*E38)","v":21000},{"$f":"IFERROR(IF(G38=0,0,B50*G38),0)","v":0},21000]
["I alt",{"$f":"SUM(B42:B48)+B50","v":198000},{"$f":"SUM(C42:C48)+C50","v":138600},{"$f":"SUM(D42:D48)+D50","v":59400},null,{"$f":"SUM(F42:F48)+F50","v":313},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E52),\"\",B51)","v":""},{"$f":"IF(ISBLANK(E52),\"\",C51)","v":""},{"$f":"IF(ISBLANK(E52),\"\",IF(D51-E52<0,0,D51-E52))","v":""},null,{"$f":"IF(ISBLANK(E52),\"\",F51)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B53=0,0,B53*E57)","v":178200},{"$f":"IFERROR(IF(G57=0,0,B53*G57),0)","v":178200},{"$f":"IF(P52=0,O52,IFERROR(IF(P52=0,0,P52),0))","v":178200}]
[null,{"$f":"IF(NOT(ISNUMBER(B52)),B51,IF(B52=B51,B51,B52))","v":198000},{"$f":"IF(NOT(ISNUMBER(C52)),C51,IF(C52=C51,C51,C52))","v":138600},59400,0]
["Virksomhedsnavn:","Grønt universitet","Deltager 3","Virksomhedsstørrelse:","Offentlig forsknings- og vidensformidlingsorganisation"]
["Aktivitetstype:","Anvendt forskning",null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G57<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B55,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E54,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":0.9},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G57<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G57=E57,\"\",G57)),\"\")","v":""},{"$f":"IF(E54=\"\",0,IF(LEFT(E54,9)=\"Offentlig\",B68*0.44,B61*0.3))","v":880000}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B55,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E54,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B70,\"\")","v":2592000},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B70*G55,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E54=\"\",\"\",IF(E54=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E54=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":0.44},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B55,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E54,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":0.9},null,{"$f":"IFERROR(IF(B70*(1-E57)-D71-E71<0,E57-((B70*E57+E71+D71)-B70)/B70,\"\"),\"\")","v":0.9}]
["OH-rest beløb",{"$f":"IF(E54=\"\",\"\",IF(OR(LEFT(E54,9)=\"Offentlig\",LEFT(E54,6)=\"Privat\"),B68*0.44-B69,B61*0.3-B69))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B70>0,\"Ja\",\"\")","v":"Ja"},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",1750000,{"$f":"IFERROR(IF(B61=0,0,Q61),0)","v":1575000},{"$f":"IFERROR(B61-C61,0)","v":175000},null,4200,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B61=\"\",0,B61))","v":0},null,null,null,null,null,null,{"$f":"IF(B61=0,0,B61*E57)","v":1575000},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G57<0,0,B61*G57)),0)","v":1575000},{"$f":"IF(NOT(ISNUMBER(P61)),O61,IF(P61<=0,0,P61))","v":1575000}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B62=0,0,Q62),0)","v":0},{"$f":"IFERROR(B62-C62,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B62=0,0,B62*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G57<0,0,B62*G57)),0)","v":0},{"$f":"IF(NOT(ISNUMBER(P62)),O62,IF(P62<=0,0,P62))","v":0}]
["Øvrige omkostninger",250000,225000,25000,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B63=0,0,B63*E57)","v":225000},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G57<0,0,B63*G57)),0)","v":225000},225000]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B64=0,0,B64*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G57<0,0,B64*G57)),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B65=0,0,B65*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G57<0,0,B65*G57)),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B66=0,0,B66*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G57<0,0,B66*G57)),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B67=0,0,B67*E57)","v":0},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G57<0,0,B67*G57)),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B61:B67)","v":2000000},{"$f":"SUM(C61:C67)","v":1800000},{"$f":"SUM(D61:D67)","v":200000},null,{"$f":"SUM(F61:F67)","v":4200},null,0,null,null,null,null,null,null,{"$f":"IF(B68=0,0,B68*E57)","v":1800000},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G57<0,0,B68*G57)),0)","v":1800000},1800000]
["OH",{"$f":"SUM(B61:B67)*0.44","v":880000},{"$f":"IFERROR(IF(B69=0,0,Q69),0)","v":792000},{"$f":"IFERROR(B69-C69,0)","v":88000},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B69=0,0,B69*E57)","v":792000},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G57<0,0,B69*G57)),0)","v":792000},792000]
["I alt",{"$f":"SUM(B61:B67)+B69","v":2880000},{"$f":"SUM(C61:C67)+C69","v":2592000},{"$f":"IF(SUM(D61:D67)+D69-SUM(D71:E71)<=0,0,SUM(D61:D67)+D69-SUM(D71:E71))","v":0},null,{"$f":"SUM(F61:F67)+F69","v":4200},null,0,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G57<0,0,B70*G57)),0)","v":2592000},2592000]
["Finansiering i alt",{"$f":"IF(ISBLANK(E71),\"\",B70)","v":2880000},{"$f":"IF(ISBLANK(E71),\"\",C70)","v":2592000},null,288000,{"$f":"IF(ISBLANK(E71),\"\",F70)","v":4200},null,null,null,null,null,null,null,null,{"$f":"IF(B72=0,0,B72*E76)","v":2592000},{"$f":"IFERROR(IF(NOT(ISNUMBER(G57)),\"\",IF(G57<0,0,B71*G57)),0)","v":2592000},2592000]
[null,{"$f":"IF(NOT(ISNUMBER(B71)),B70,IF(B71=B70,B70,B71))","v":2880000},{"$f":"IF(NOT(ISNUMBER(C71)),C70,IF(C71=C70,C70,C71))","v":2592000},{"$f":"IF(NOT(ISNUMBER(D71)),D70,IF(D71=D70,D70,D71))","v":0},288000]
["Virksomhedsnavn:","Grøn Vidensinstitution ","Deltager 4","Virksomhedsstørrelse:","Privat forsknings- og vidensformidlingsorganisation"]
["Aktivitetstype:","Udvikling",null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G76<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B74,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E73,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":0.9},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G76<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",IF(G76=E76,\"\",G76)),\"\")","v":""},{"$f":"IF(E73=\"\",0,IF(LEFT(E73,9)=\"Offentlig\",B87*0.44,B80*0.3))","v":60000}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B74,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E73,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B89,\"\")","v":248400},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B89*G74,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E73=\"\",\"\",IF(E73=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E73=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":0.44},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B74,'Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E73,\" - \",$H$1),'Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":0.9},null,{"$f":"IFERROR(IF(B89*(1-E76)-E90<0,E76-((B89*E76+E90)-B89)/B89,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E73=\"\",\"\",IF(OR(LEFT(E73,9)=\"Offentlig\",LEFT(E73,6)=\"Privat\"),B87*0.44-B88,B80*0.3-B88))","v":35040}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B89>0,\"Ja\",\"\")","v":"Ja"},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",200000,{"$f":"IFERROR(IF(B80=0,0,Q80),0)","v":180000},{"$f":"IFERROR(B80-C80,0)","v":20000},null,526,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B80=\"\",0,B80))","v":0},null,null,null,null,null,null,{"$f":"IF(B80=0,0,B80*E76)","v":180000},{"$f":"IFERROR(IF(G76=0,0,B80*G76),0)","v":0},{"$f":"IF(P80=0,O80,IFERROR(IF(P80=0,0,P80),0))","v":180000}]
["Ekstern bistand",null,{"$f":"IFERROR(IF(B81=0,0,Q81),0)","v":0},{"$f":"IFERROR(B81-C81,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B81=0,0,B81*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B81*G76),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B82=0,0,B82*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B82*G76),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B83=0,0,B83*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B83*G76),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B84=0,0,B84*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B84*G76),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B85=0,0,B85*E76)","v":0},{"$f":"IFERROR(IF(G76=0,0,B85*G76),0)","v":0},0]
["Revision",16000,14400,1600,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B86=0,0,B86*E76)","v":14400},{"$f":"IFERROR(IF(G76=0,0,B86*G76),0)","v":0},14400]
["I alt uden OH",{"$f":"SUM(B80:B86)","v":216000},{"$f":"SUM(C80:C86)","v":194400},{"$f":"SUM(D80:D86)","v":21600},null,{"$f":"SUM(F80:F86)","v":526},null,0,null,null,null,null,null,null,{"$f":"IF(B87=0,0,B87*E76)","v":194400},{"$f":"IFERROR(IF(G76=0,0,B87*G76),0)","v":0},194400]
["OH",60000,{"$f":"IFERROR(IF(B88=0,0,Q88),0)","v":54000},{"$f":"IFERROR(B88-C88,0)","v":6000},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B88=0,0,B88*E76)","v":54000},{"$f":"IFERROR(IF(G76=0,0,B88*G76),0)","v":0},54000]
["I alt",{"$f":"SUM(B80:B86)+B88","v":276000},{"$f":"SUM(C80:C86)+C88","v":248400},{"$f":"SUM(D80:D86)+D88","v":27600},null,{"$f":"SUM(F80:F86)+F88","v":526},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E90),\"\",B89)","v":""},{"$f":"IF(ISBLANK(E90),\"\",C89)","v":""},{"$f":"IF(ISBLANK(E90),\"\",IF(D89-E90<0,0,D89-E90))","v":""},null,{"$f":"IF(ISBLANK(E90),\"\",F89)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B91=0,0,B91*E95)","v":{"$error":"#VALUE!"}},{"$f":"IFERROR(IF(G95=0,0,B91*G95),0)","v":0},{"$f":"IF(P90=0,O90,IFERROR(IF(P90=0,0,P90),0))","v":{"$error":"#VALUE!"}}]
[null,{"$f":"IF(NOT(ISNUMBER(B90)),B89,IF(B90=B89,B89,B90))","v":276000},{"$f":"IF(NOT(ISNUMBER(C90)),C89,IF(C90=C89,C89,C90))","v":248400},27600,0]
["Virksomhedsnavn:",null,"Deltager 5","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G95<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B93,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E92,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G95<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G95),\"\")","v":""},{"$f":"IF(E92=\"\",0,IF(LEFT(E92,9)=\"Offentlig\",B106*0.44,B99*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B93,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E92,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B108,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B108*G93,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E92=\"\",\"\",IF(E92=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E92=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B93,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E92,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B108*(1-E95)-E109<=0,E95-((B108*E95+E109)-B108)/B108,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E92=\"\",\"\",IF(OR(LEFT(E92,9)=\"Offentlig\",LEFT(E92,6)=\"Privat\"),B106*0.44-B107,B99*0.3-B107))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B108>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B99=0,Q99<0),0,Q99)","v":0},{"$f":"IFERROR(B99-C99,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B99=\"\",0,B99))","v":0},null,null,null,null,null,null,{"$f":"IF(B99=0,0,B99*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B99*G95),0)","v":0},{"$f":"IF(P99=0,O99,IFERROR(IF(P99=0,0,P99),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B100=0,Q100<0),0,Q100)","v":0},{"$f":"IFERROR(B100-C100,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B100=0,0,B100*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B100*G95),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B101=0,0,B101*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B101*G95),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B102=0,0,B102*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B102*G95),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B103=0,0,B103*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B103*G95),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B104=0,0,B104*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B104*G95),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B105=0,0,B105*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B105*G95),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B99:B105)","v":0},{"$f":"SUM(C99:C105)","v":0},{"$f":"SUM(D99:D105)","v":0},null,{"$f":"SUM(F99:F105)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B106=0,0,B106*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B106*G95),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B107=0,Q107<0),0,Q107)","v":0},{"$f":"IFERROR(B107-C107,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B107=0,0,B107*E95)","v":0},{"$f":"IFERROR(IF(G95=0,0,B107*G95),0)","v":0},0]
["I alt",{"$f":"SUM(B99:B105)+B107","v":0},{"$f":"SUM(C99:C105)+C107","v":0},{"$f":"SUM(D99:D105)+D107","v":0},null,{"$f":"SUM(F99:F105)+F107","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E109),\"\",B108)","v":""},{"$f":"IF(ISBLANK(E109),\"\",C108)","v":""},{"$f":"IF(ISBLANK(E109),\"\",IF(D108-E109<0,0,D108-E109))","v":""},null,{"$f":"IF(ISBLANK(E109),\"\",F108)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B110=0,0,B110*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B110*G114),0)","v":0},{"$f":"IF(P109=0,O109,IFERROR(IF(P109=0,0,P109),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B109)),B108,IF(B109=B108,B108,B109))","v":0},{"$f":"IF(NOT(ISNUMBER(C109)),C108,IF(C109=C108,C108,C109))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 6","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G114<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B112,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E111,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G114<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G114),\"\")","v":""},{"$f":"IF(E111=\"\",0,IF(LEFT(E111,9)=\"Offentlig\",B125*0.44,B118*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B112,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E111,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B127,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B127*G112,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E111=\"\",\"\",IF(E111=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E111=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B112,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E111,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B127*(1-E114)-E128<=0,E114-((B127*E114+E128)-B127)/B127,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E111=\"\",\"\",IF(OR(LEFT(E111,9)=\"Offentlig\",LEFT(E111,6)=\"Privat\"),B125*0.44-B126,B118*0.3-B126))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B127>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B118=0,Q118<0),0,Q118)","v":0},{"$f":"IFERROR(B118-C118,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B118=\"\",0,B118))","v":0},null,null,null,null,null,null,{"$f":"IF(B118=0,0,B118*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B118*G114),0)","v":0},{"$f":"IF(P118=0,O118,IFERROR(IF(P118=0,0,P118),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B119=0,Q119<0),0,Q119)","v":0},{"$f":"IFERROR(B119-C119,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B119=0,0,B119*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B119*G114),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B120=0,0,B120*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B120*G114),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B121=0,0,B121*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B121*G114),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B122=0,0,B122*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B122*G114),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B123=0,0,B123*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B123*G114),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B124=0,0,B124*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B124*G114),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B118:B124)","v":0},{"$f":"SUM(C118:C124)","v":0},{"$f":"SUM(D118:D124)","v":0},null,{"$f":"SUM(F118:F124)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B125=0,0,B125*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B125*G114),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B126=0,Q126<0),0,Q126)","v":0},{"$f":"IFERROR(B126-C126,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B126=0,0,B126*E114)","v":0},{"$f":"IFERROR(IF(G114=0,0,B126*G114),0)","v":0},0]
["I alt",{"$f":"SUM(B118:B124)+B126","v":0},{"$f":"SUM(C118:C124)+C126","v":0},{"$f":"SUM(D118:D124)+D126","v":0},null,{"$f":"SUM(F118:F124)+F126","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E128),\"\",B127)","v":""},{"$f":"IF(ISBLANK(E128),\"\",C127)","v":""},{"$f":"IF(ISBLANK(E128),\"\",IF(D127-E128<0,0,D127-E128))","v":""},null,{"$f":"IF(ISBLANK(E128),\"\",F127)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B129=0,0,B129*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B129*G133),0)","v":0},{"$f":"IF(P128=0,O128,IFERROR(IF(P128=0,0,P128),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B128)),B127,IF(B128=B127,B127,B128))","v":0},{"$f":"IF(NOT(ISNUMBER(C128)),C127,IF(C128=C127,C127,C128))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 7","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G133<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B131,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E130,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G133<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G133),\"\")","v":""},{"$f":"IF(E130=\"\",0,IF(LEFT(E130,9)=\"Offentlig\",B144*0.44,B137*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B131,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E130,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B146,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B146*G131,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E130=\"\",\"\",IF(E130=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E130=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B131,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E130,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B146*(1-E133)-E147<=0,E133-((B146*E133+E147)-B146)/B146,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E130=\"\",\"\",IF(OR(LEFT(E130,9)=\"Offentlig\",LEFT(E130,6)=\"Privat\"),B144*0.44-B145,B137*0.3-B145))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B146>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B137=0,Q137<0),0,Q137)","v":0},{"$f":"IFERROR(B137-C137,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B137=\"\",0,B137))","v":0},null,null,null,null,null,null,{"$f":"IF(B137=0,0,B137*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B137*G133),0)","v":0},{"$f":"IF(P137=0,O137,IFERROR(IF(P137=0,0,P137),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B138=0,Q138<0),0,Q138)","v":0},{"$f":"IFERROR(B138-C138,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B138=0,0,B138*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B138*G133),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B139=0,0,B139*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B139*G133),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B140=0,0,B140*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B140*G133),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B141=0,0,B141*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B141*G133),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B142=0,0,B142*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B142*G133),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B143=0,0,B143*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B143*G133),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B137:B143)","v":0},{"$f":"SUM(C137:C143)","v":0},{"$f":"SUM(D137:D143)","v":0},null,{"$f":"SUM(F137:F143)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B144=0,0,B144*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B144*G133),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B145=0,Q145<0),0,Q145)","v":0},{"$f":"IFERROR(B145-C145,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B145=0,0,B145*E133)","v":0},{"$f":"IFERROR(IF(G133=0,0,B145*G133),0)","v":0},0]
["I alt",{"$f":"SUM(B137:B143)+B145","v":0},{"$f":"SUM(C137:C143)+C145","v":0},{"$f":"SUM(D137:D143)+D145","v":0},null,{"$f":"SUM(F137:F143)+F145","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E147),\"\",B146)","v":""},{"$f":"IF(ISBLANK(E147),\"\",C146)","v":""},{"$f":"IF(ISBLANK(E147),\"\",IF(D146-E147<0,0,D146-E147))","v":""},null,{"$f":"IF(ISBLANK(E147),\"\",F146)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B148=0,0,B148*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B148*G152),0)","v":0},{"$f":"IF(P147=0,O147,IFERROR(IF(P147=0,0,P147),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B147)),B146,IF(B147=B146,B146,B147))","v":0},{"$f":"IF(NOT(ISNUMBER(C147)),C146,IF(C147=C146,C146,C147))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 8","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G152<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B150,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E149,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G152<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G152),\"\")","v":""},{"$f":"IF(E149=\"\",0,IF(LEFT(E149,9)=\"Offentlig\",B163*0.44,B156*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B150,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E149,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B165,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B165*G150,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E149=\"\",\"\",IF(E149=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E149=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B150,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E149,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B165*(1-E152)-E166<=0,E152-((B165*E152+E166)-B165)/B165,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E149=\"\",\"\",IF(OR(LEFT(E149,9)=\"Offentlig\",LEFT(E149,6)=\"Privat\"),B163*0.44-B164,B156*0.3-B164))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B165>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B156=0,Q156<0),0,Q156)","v":0},{"$f":"IFERROR(B156-C156,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B156=\"\",0,B156))","v":0},null,null,null,null,null,null,{"$f":"IF(B156=0,0,B156*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B156*G152),0)","v":0},{"$f":"IF(P156=0,O156,IFERROR(IF(P156=0,0,P156),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B157=0,Q157<0),0,Q157)","v":0},{"$f":"IFERROR(B157-C157,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B157=0,0,B157*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B157*G152),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B158=0,0,B158*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B158*G152),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B159=0,0,B159*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B159*G152),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B160=0,0,B160*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B160*G152),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B161=0,0,B161*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B161*G152),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B162=0,0,B162*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B162*G152),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B156:B162)","v":0},{"$f":"SUM(C156:C162)","v":0},{"$f":"SUM(D156:D162)","v":0},null,{"$f":"SUM(F156:F162)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B163=0,0,B163*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B163*G152),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B164=0,Q164<0),0,Q164)","v":0},{"$f":"IFERROR(B164-C164,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B164=0,0,B164*E152)","v":0},{"$f":"IFERROR(IF(G152=0,0,B164*G152),0)","v":0},0]
["I alt",{"$f":"SUM(B156:B162)+B164","v":0},{"$f":"SUM(C156:C162)+C164","v":0},{"$f":"SUM(D156:D162)+D164","v":0},null,{"$f":"SUM(F156:F162)+F164","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E166),\"\",B165)","v":""},{"$f":"IF(ISBLANK(E166),\"\",C165)","v":""},{"$f":"IF(ISBLANK(E166),\"\",IF(D165-E166<0,0,D165-E166))","v":""},null,{"$f":"IF(ISBLANK(E166),\"\",F165)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B167=0,0,B167*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B167*G171),0)","v":0},{"$f":"IF(P166=0,O166,IFERROR(IF(P166=0,0,P166),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B166)),B165,IF(B166=B165,B165,B166))","v":0},{"$f":"IF(NOT(ISNUMBER(C166)),C165,IF(C166=C165,C165,C166))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 9","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G171<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B169,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E168,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G171<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G171),\"\")","v":""},{"$f":"IF(E168=\"\",0,IF(LEFT(E168,9)=\"Offentlig\",B182*0.44,B175*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B169,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E168,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B184,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B184*G169,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E168=\"\",\"\",IF(E168=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E168=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B169,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E168,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B184*(1-E171)-E185<=0,E171-((B184*E171+E185)-B184)/B184,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E168=\"\",\"\",IF(OR(LEFT(E168,9)=\"Offentlig\",LEFT(E168,6)=\"Privat\"),B182*0.44-B183,B175*0.3-B183))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B184>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B175=0,Q175<0),0,Q175)","v":0},{"$f":"IFERROR(B175-C175,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B175=\"\",0,B175))","v":0},null,null,null,null,null,null,{"$f":"IF(B175=0,0,B175*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B175*G171),0)","v":0},{"$f":"IF(P175=0,O175,IFERROR(IF(P175=0,0,P175),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B176=0,Q176<0),0,Q176)","v":0},{"$f":"IFERROR(B176-C176,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B176=0,0,B176*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B176*G171),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B177=0,0,B177*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B177*G171),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B178=0,0,B178*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B178*G171),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B179=0,0,B179*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B179*G171),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B180=0,0,B180*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B180*G171),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B181=0,0,B181*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B181*G171),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B175:B181)","v":0},{"$f":"SUM(C175:C181)","v":0},{"$f":"SUM(D175:D181)","v":0},null,{"$f":"SUM(F175:F181)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B182=0,0,B182*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B182*G171),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B183=0,Q183<0),0,Q183)","v":0},{"$f":"IFERROR(B183-C183,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B183=0,0,B183*E171)","v":0},{"$f":"IFERROR(IF(G171=0,0,B183*G171),0)","v":0},0]
["I alt",{"$f":"SUM(B175:B181)+B183","v":0},{"$f":"SUM(C175:C181)+C183","v":0},{"$f":"SUM(D175:D181)+D183","v":0},null,{"$f":"SUM(F175:F181)+F183","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E185),\"\",B184)","v":""},{"$f":"IF(ISBLANK(E185),\"\",C184)","v":""},{"$f":"IF(ISBLANK(E185),\"\",IF(D184-E185<0,0,D184-E185))","v":""},null,{"$f":"IF(ISBLANK(E185),\"\",F184)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B186=0,0,B186*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B186*G190),0)","v":0},{"$f":"IF(P185=0,O185,IFERROR(IF(P185=0,0,P185),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B185)),B184,IF(B185=B184,B184,B185))","v":0},{"$f":"IF(NOT(ISNUMBER(C185)),C184,IF(C185=C184,C184,C185))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 10","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G190<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B188,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E187,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G190<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G190),\"\")","v":""},{"$f":"IF(E187=\"\",0,IF(LEFT(E187,9)=\"Offentlig\",B201*0.44,B194*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B188,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E187,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B203,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B203*G188,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E187=\"\",\"\",IF(E187=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E187=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B188,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E187,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B203*(1-E190)-E204<=0,E190-((B203*E190+E204)-B203)/B203,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E187=\"\",\"\",IF(OR(LEFT(E187,9)=\"Offentlig\",LEFT(E187,6)=\"Privat\"),B201*0.44-B202,B194*0.3-B202))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B203>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B194=0,Q194<0),0,Q194)","v":0},{"$f":"IFERROR(B194-C194,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B194=\"\",0,B194))","v":0},null,null,null,null,null,null,{"$f":"IF(B194=0,0,B194*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B194*G190),0)","v":0},{"$f":"IF(P194=0,O194,IFERROR(IF(P194=0,0,P194),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B195=0,Q195<0),0,Q195)","v":0},{"$f":"IFERROR(B195-C195,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B195=0,0,B195*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B195*G190),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B196=0,0,B196*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B196*G190),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B197=0,0,B197*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B197*G190),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B198=0,0,B198*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B198*G190),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B199=0,0,B199*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B199*G190),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B200=0,0,B200*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B200*G190),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B194:B200)","v":0},{"$f":"SUM(C194:C200)","v":0},{"$f":"SUM(D194:D200)","v":0},null,{"$f":"SUM(F194:F200)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B201=0,0,B201*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B201*G190),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B202=0,Q202<0),0,Q202)","v":0},{"$f":"IFERROR(B202-C202,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B202=0,0,B202*E190)","v":0},{"$f":"IFERROR(IF(G190=0,0,B202*G190),0)","v":0},0]
["I alt",{"$f":"SUM(B194:B200)+B202","v":0},{"$f":"SUM(C194:C200)+C202","v":0},{"$f":"SUM(D194:D200)+D202","v":0},null,{"$f":"SUM(F194:F200)+F202","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E204),\"\",B203)","v":""},{"$f":"IF(ISBLANK(E204),\"\",C203)","v":""},{"$f":"IF(ISBLANK(E204),\"\",IF(D203-E204<0,0,D203-E204))","v":""},null,{"$f":"IF(ISBLANK(E204),\"\",F203)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B205=0,0,B205*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B205*G209),0)","v":0},{"$f":"IF(P204=0,O204,IFERROR(IF(P204=0,0,P204),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B204)),B203,IF(B204=B203,B203,B204))","v":0},{"$f":"IF(NOT(ISNUMBER(C204)),C203,IF(C204=C203,C203,C204))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 11","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G209<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B207,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E206,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G209<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G209),\"\")","v":""},{"$f":"IF(E206=\"\",0,IF(LEFT(E206,9)=\"Offentlig\",B220*0.44,B213*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B207,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E206,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B222,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B222*G207,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E206=\"\",\"\",IF(E206=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E206=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B207,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E206,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B222*(1-E209)-E223<=0,E209-((B222*E209+E223)-B222)/B222,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E206=\"\",\"\",IF(OR(LEFT(E206,9)=\"Offentlig\",LEFT(E206,6)=\"Privat\"),B220*0.44-B221,B213*0.3-B221))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B222>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B213=0,Q213<0),0,Q213)","v":0},{"$f":"IFERROR(B213-C213,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B213=\"\",0,B213))","v":0},null,null,null,null,null,null,{"$f":"IF(B213=0,0,B213*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B213*G209),0)","v":0},{"$f":"IF(P213=0,O213,IFERROR(IF(P213=0,0,P213),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B214=0,Q214<0),0,Q214)","v":0},{"$f":"IFERROR(B214-C214,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B214=0,0,B214*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B214*G209),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B215=0,0,B215*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B215*G209),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B216=0,0,B216*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B216*G209),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B217=0,0,B217*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B217*G209),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B218=0,0,B218*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B218*G209),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B219=0,0,B219*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B219*G209),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B213:B219)","v":0},{"$f":"SUM(C213:C219)","v":0},{"$f":"SUM(D213:D219)","v":0},null,{"$f":"SUM(F213:F219)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B220=0,0,B220*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B220*G209),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B221=0,Q221<0),0,Q221)","v":0},{"$f":"IFERROR(B221-C221,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B221=0,0,B221*E209)","v":0},{"$f":"IFERROR(IF(G209=0,0,B221*G209),0)","v":0},0]
["I alt",{"$f":"SUM(B213:B219)+B221","v":0},{"$f":"SUM(C213:C219)+C221","v":0},{"$f":"SUM(D213:D219)+D221","v":0},null,{"$f":"SUM(F213:F219)+F221","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E223),\"\",B222)","v":""},{"$f":"IF(ISBLANK(E223),\"\",C222)","v":""},{"$f":"IF(ISBLANK(E223),\"\",IF(D222-E223<0,0,D222-E223))","v":""},null,{"$f":"IF(ISBLANK(E223),\"\",F222)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B224=0,0,B224*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B224*G228),0)","v":0},{"$f":"IF(P223=0,O223,IFERROR(IF(P223=0,0,P223),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B223)),B222,IF(B223=B222,B222,B223))","v":0},{"$f":"IF(NOT(ISNUMBER(C223)),C222,IF(C223=C222,C222,C223))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 12","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G228<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B226,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E225,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G228<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G228),\"\")","v":""},{"$f":"IF(E225=\"\",0,IF(LEFT(E225,9)=\"Offentlig\",B239*0.44,B232*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B226,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E225,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B241,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B241*G226,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E225=\"\",\"\",IF(E225=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E225=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B226,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E225,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B241*(1-E228)-E242<=0,E228-((B241*E228+E242)-B241)/B241,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E225=\"\",\"\",IF(OR(LEFT(E225,9)=\"Offentlig\",LEFT(E225,6)=\"Privat\"),B239*0.44-B240,B232*0.3-B240))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B241>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B232=0,Q232<0),0,Q232)","v":0},{"$f":"IFERROR(B232-C232,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B232=\"\",0,B232))","v":0},null,null,null,null,null,null,{"$f":"IF(B232=0,0,B232*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B232*G228),0)","v":0},{"$f":"IF(P232=0,O232,IFERROR(IF(P232=0,0,P232),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B233=0,Q233<0),0,Q233)","v":0},{"$f":"IFERROR(B233-C233,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B233=0,0,B233*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B233*G228),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B234=0,0,B234*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B234*G228),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B235=0,0,B235*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B235*G228),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B236=0,0,B236*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B236*G228),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B237=0,0,B237*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B237*G228),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B238=0,0,B238*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B238*G228),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B232:B238)","v":0},{"$f":"SUM(C232:C238)","v":0},{"$f":"SUM(D232:D238)","v":0},null,{"$f":"SUM(F232:F238)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B239=0,0,B239*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B239*G228),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B240=0,Q240<0),0,Q240)","v":0},{"$f":"IFERROR(B240-C240,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B240=0,0,B240*E228)","v":0},{"$f":"IFERROR(IF(G228=0,0,B240*G228),0)","v":0},0]
["I alt",{"$f":"SUM(B232:B238)+B240","v":0},{"$f":"SUM(C232:C238)+C240","v":0},{"$f":"SUM(D232:D238)+D240","v":0},null,{"$f":"SUM(F232:F238)+F240","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E242),\"\",B241)","v":""},{"$f":"IF(ISBLANK(E242),\"\",C241)","v":""},{"$f":"IF(ISBLANK(E242),\"\",IF(D241-E242<0,0,D241-E242))","v":""},null,{"$f":"IF(ISBLANK(E242),\"\",F241)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B243=0,0,B243*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B243*G247),0)","v":0},{"$f":"IF(P242=0,O242,IFERROR(IF(P242=0,0,P242),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B242)),B241,IF(B242=B241,B241,B242))","v":0},{"$f":"IF(NOT(ISNUMBER(C242)),C241,IF(C242=C241,C241,C242))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 13","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G247<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B245,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E244,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G247<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G247),\"\")","v":""},{"$f":"IF(E244=\"\",0,IF(LEFT(E244,9)=\"Offentlig\",B258*0.44,B251*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B245,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E244,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B260,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B260*G245,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E244=\"\",\"\",IF(E244=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E244=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B245,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E244,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B260*(1-E247)-E261<=0,E247-((B260*E247+E261)-B260)/B260,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E244=\"\",\"\",IF(OR(LEFT(E244,9)=\"Offentlig\",LEFT(E244,6)=\"Privat\"),B258*0.44-B259,B251*0.3-B259))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B260>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B251=0,Q251<0),0,Q251)","v":0},{"$f":"IFERROR(B251-C251,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B251=\"\",0,B251))","v":0},null,null,null,null,null,null,{"$f":"IF(B251=0,0,B251*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B251*G247),0)","v":0},{"$f":"IF(P251=0,O251,IFERROR(IF(P251=0,0,P251),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B252=0,Q252<0),0,Q252)","v":0},{"$f":"IFERROR(B252-C252,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B252=0,0,B252*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B252*G247),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B253=0,0,B253*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B253*G247),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B254=0,0,B254*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B254*G247),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B255=0,0,B255*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B255*G247),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B256=0,0,B256*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B256*G247),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B257=0,0,B257*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B257*G247),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B251:B257)","v":0},{"$f":"SUM(C251:C257)","v":0},{"$f":"SUM(D251:D257)","v":0},null,{"$f":"SUM(F251:F257)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B258=0,0,B258*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B258*G247),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B259=0,Q259<0),0,Q259)","v":0},{"$f":"IFERROR(B259-C259,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B259=0,0,B259*E247)","v":0},{"$f":"IFERROR(IF(G247=0,0,B259*G247),0)","v":0},0]
["I alt",{"$f":"SUM(B251:B257)+B259","v":0},{"$f":"SUM(C251:C257)+C259","v":0},{"$f":"SUM(D251:D257)+D259","v":0},null,{"$f":"SUM(F251:F257)+F259","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E261),\"\",B260)","v":""},{"$f":"IF(ISBLANK(E261),\"\",C260)","v":""},{"$f":"IF(ISBLANK(E261),\"\",IF(D260-E261<0,0,D260-E261))","v":""},null,{"$f":"IF(ISBLANK(E261),\"\",F260)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B262=0,0,B262*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B262*G266),0)","v":0},{"$f":"IF(P261=0,O261,IFERROR(IF(P261=0,0,P261),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B261)),B260,IF(B261=B260,B260,B261))","v":0},{"$f":"IF(NOT(ISNUMBER(C261)),C260,IF(C261=C260,C260,C261))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 14","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G266<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B264,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E263,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G266<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G266),\"\")","v":""},{"$f":"IF(E263=\"\",0,IF(LEFT(E263,9)=\"Offentlig\",B277*0.44,B270*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B264,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E263,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B279,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B279*G264,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E263=\"\",\"\",IF(E263=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E263=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B264,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E263,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B279*(1-E266)-E280<=0,E266-((B279*E266+E280)-B279)/B279,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E263=\"\",\"\",IF(OR(LEFT(E263,9)=\"Offentlig\",LEFT(E263,6)=\"Privat\"),B277*0.44-B278,B270*0.3-B278))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B279>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B270=0,Q270<0),0,Q270)","v":0},{"$f":"IFERROR(B270-C270,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B270=\"\",0,B270))","v":0},null,null,null,null,null,null,{"$f":"IF(B270=0,0,B270*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B270*G266),0)","v":0},{"$f":"IF(P270=0,O270,IFERROR(IF(P270=0,0,P270),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B271=0,Q271<0),0,Q271)","v":0},{"$f":"IFERROR(B271-C271,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B271=0,0,B271*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B271*G266),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B272=0,0,B272*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B272*G266),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B273=0,0,B273*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B273*G266),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B274=0,0,B274*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B274*G266),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B275=0,0,B275*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B275*G266),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B276=0,0,B276*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B276*G266),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B270:B276)","v":0},{"$f":"SUM(C270:C276)","v":0},{"$f":"SUM(D270:D276)","v":0},null,{"$f":"SUM(F270:F276)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B277=0,0,B277*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B277*G266),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B278=0,Q278<0),0,Q278)","v":0},{"$f":"IFERROR(B278-C278,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B278=0,0,B278*E266)","v":0},{"$f":"IFERROR(IF(G266=0,0,B278*G266),0)","v":0},0]
["I alt",{"$f":"SUM(B270:B276)+B278","v":0},{"$f":"SUM(C270:C276)+C278","v":0},{"$f":"SUM(D270:D276)+D278","v":0},null,{"$f":"SUM(F270:F276)+F278","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E280),\"\",B279)","v":""},{"$f":"IF(ISBLANK(E280),\"\",C279)","v":""},{"$f":"IF(ISBLANK(E280),\"\",IF(D279-E280<0,0,D279-E280))","v":""},null,{"$f":"IF(ISBLANK(E280),\"\",F279)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B281=0,0,B281*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B281*G285),0)","v":0},{"$f":"IF(P280=0,O280,IFERROR(IF(P280=0,0,P280),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B280)),B279,IF(B280=B279,B279,B280))","v":0},{"$f":"IF(NOT(ISNUMBER(C280)),C279,IF(C280=C279,C279,C280))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 15","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G285<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B283,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E282,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G285<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G285),\"\")","v":""},{"$f":"IF(E282=\"\",0,IF(LEFT(E282,9)=\"Offentlig\",B296*0.44,B289*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B283,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E282,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B298,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B298*G283,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E282=\"\",\"\",IF(E282=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E282=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B283,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E282,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B298*(1-E285)-E299<=0,E285-((B298*E285+E299)-B298)/B298,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E282=\"\",\"\",IF(OR(LEFT(E282,9)=\"Offentlig\",LEFT(E282,6)=\"Privat\"),B296*0.44-B297,B289*0.3-B297))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B298>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B289=0,Q289<0),0,Q289)","v":0},{"$f":"IFERROR(B289-C289,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B289=\"\",0,B289))","v":0},null,null,null,null,null,null,{"$f":"IF(B289=0,0,B289*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B289*G285),0)","v":0},{"$f":"IF(P289=0,O289,IFERROR(IF(P289=0,0,P289),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B290=0,Q290<0),0,Q290)","v":0},{"$f":"IFERROR(B290-C290,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B290=0,0,B290*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B290*G285),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B291=0,0,B291*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B291*G285),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B292=0,0,B292*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B292*G285),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B293=0,0,B293*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B293*G285),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B294=0,0,B294*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B294*G285),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B295=0,0,B295*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B295*G285),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B289:B295)","v":0},{"$f":"SUM(C289:C295)","v":0},{"$f":"SUM(D289:D295)","v":0},null,{"$f":"SUM(F289:F295)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B296=0,0,B296*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B296*G285),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B297=0,Q297<0),0,Q297)","v":0},{"$f":"IFERROR(B297-C297,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B297=0,0,B297*E285)","v":0},{"$f":"IFERROR(IF(G285=0,0,B297*G285),0)","v":0},0]
["I alt",{"$f":"SUM(B289:B295)+B297","v":0},{"$f":"SUM(C289:C295)+C297","v":0},{"$f":"SUM(D289:D295)+D297","v":0},null,{"$f":"SUM(F289:F295)+F297","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E299),\"\",B298)","v":""},{"$f":"IF(ISBLANK(E299),\"\",C298)","v":""},{"$f":"IF(ISBLANK(E299),\"\",IF(D298-E299<0,0,D298-E299))","v":""},null,{"$f":"IF(ISBLANK(E299),\"\",F298)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B300=0,0,B300*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B300*G304),0)","v":0},{"$f":"IF(P299=0,O299,IFERROR(IF(P299=0,0,P299),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B299)),B298,IF(B299=B298,B298,B299))","v":0},{"$f":"IF(NOT(ISNUMBER(C299)),C298,IF(C299=C298,C298,C299))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 16","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G304<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B302,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E301,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G304<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G304),\"\")","v":""},{"$f":"IF(E301=\"\",0,IF(LEFT(E301,9)=\"Offentlig\",B315*0.44,B308*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B302,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E301,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B317,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B317*G302,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E301=\"\",\"\",IF(E301=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E301=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B302,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E301,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B317*(1-E304)-E318<=0,E304-((B317*E304+E318)-B317)/B317,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E301=\"\",\"\",IF(OR(LEFT(E301,9)=\"Offentlig\",LEFT(E301,6)=\"Privat\"),B315*0.44-B316,B308*0.3-B316))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B317>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B308=0,Q308<0),0,Q308)","v":0},{"$f":"IFERROR(B308-C308,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B308=\"\",0,B308))","v":0},null,null,null,null,null,null,{"$f":"IF(B308=0,0,B308*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B308*G304),0)","v":0},{"$f":"IF(P308=0,O308,IFERROR(IF(P308=0,0,P308),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B309=0,Q309<0),0,Q309)","v":0},{"$f":"IFERROR(B309-C309,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B309=0,0,B309*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B309*G304),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B310=0,0,B310*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B310*G304),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B311=0,0,B311*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B311*G304),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B312=0,0,B312*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B312*G304),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B313=0,0,B313*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B313*G304),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B314=0,0,B314*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B314*G304),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B308:B314)","v":0},{"$f":"SUM(C308:C314)","v":0},{"$f":"SUM(D308:D314)","v":0},null,{"$f":"SUM(F308:F314)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B315=0,0,B315*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B315*G304),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B316=0,Q316<0),0,Q316)","v":0},{"$f":"IFERROR(B316-C316,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B316=0,0,B316*E304)","v":0},{"$f":"IFERROR(IF(G304=0,0,B316*G304),0)","v":0},0]
["I alt",{"$f":"SUM(B308:B314)+B316","v":0},{"$f":"SUM(C308:C314)+C316","v":0},{"$f":"SUM(D308:D314)+D316","v":0},null,{"$f":"SUM(F308:F314)+F316","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E318),\"\",B317)","v":""},{"$f":"IF(ISBLANK(E318),\"\",C317)","v":""},{"$f":"IF(ISBLANK(E318),\"\",IF(D317-E318<0,0,D317-E318))","v":""},null,{"$f":"IF(ISBLANK(E318),\"\",F317)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B319=0,0,B319*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B319*G323),0)","v":0},{"$f":"IF(P318=0,O318,IFERROR(IF(P318=0,0,P318),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B318)),B317,IF(B318=B317,B317,B318))","v":0},{"$f":"IF(NOT(ISNUMBER(C318)),C317,IF(C318=C317,C317,C318))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 17","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G323<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B321,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E320,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G323<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G323),\"\")","v":""},{"$f":"IF(E320=\"\",0,IF(LEFT(E320,9)=\"Offentlig\",B334*0.44,B327*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B321,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E320,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B336,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B336*G321,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E320=\"\",\"\",IF(E320=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E320=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B321,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E320,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B336*(1-E323)-E337<=0,E323-((B336*E323+E337)-B336)/B336,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E320=\"\",\"\",IF(OR(LEFT(E320,9)=\"Offentlig\",LEFT(E320,6)=\"Privat\"),B334*0.44-B335,B327*0.3-B335))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B336>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B327=0,Q327<0),0,Q327)","v":0},{"$f":"IFERROR(B327-C327,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B327=\"\",0,B327))","v":0},null,null,null,null,null,null,{"$f":"IF(B327=0,0,B327*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B327*G323),0)","v":0},{"$f":"IF(P327=0,O327,IFERROR(IF(P327=0,0,P327),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B328=0,Q328<0),0,Q328)","v":0},{"$f":"IFERROR(B328-C328,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B328=0,0,B328*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B328*G323),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B329=0,0,B329*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B329*G323),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B330=0,0,B330*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B330*G323),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B331=0,0,B331*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B331*G323),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B332=0,0,B332*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B332*G323),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B333=0,0,B333*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B333*G323),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B327:B333)","v":0},{"$f":"SUM(C327:C333)","v":0},{"$f":"SUM(D327:D333)","v":0},null,{"$f":"SUM(F327:F333)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B334=0,0,B334*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B334*G323),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B335=0,Q335<0),0,Q335)","v":0},{"$f":"IFERROR(B335-C335,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B335=0,0,B335*E323)","v":0},{"$f":"IFERROR(IF(G323=0,0,B335*G323),0)","v":0},0]
["I alt",{"$f":"SUM(B327:B333)+B335","v":0},{"$f":"SUM(C327:C333)+C335","v":0},{"$f":"SUM(D327:D333)+D335","v":0},null,{"$f":"SUM(F327:F333)+F335","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E337),\"\",B336)","v":""},{"$f":"IF(ISBLANK(E337),\"\",C336)","v":""},{"$f":"IF(ISBLANK(E337),\"\",IF(D336-E337<0,0,D336-E337))","v":""},null,{"$f":"IF(ISBLANK(E337),\"\",F336)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B338=0,0,B338*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B338*G342),0)","v":0},{"$f":"IF(P337=0,O337,IFERROR(IF(P337=0,0,P337),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B337)),B336,IF(B337=B336,B336,B337))","v":0},{"$f":"IF(NOT(ISNUMBER(C337)),C336,IF(C337=C336,C336,C337))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 18","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G342<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B340,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E339,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G342<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G342),\"\")","v":""},{"$f":"IF(E339=\"\",0,IF(LEFT(E339,9)=\"Offentlig\",B353*0.44,B346*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B340,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E339,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B355,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B355*G340,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E339=\"\",\"\",IF(E339=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E339=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B340,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E339,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B355*(1-E342)-E356<=0,E342-((B355*E342+E356)-B355)/B355,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E339=\"\",\"\",IF(OR(LEFT(E339,9)=\"Offentlig\",LEFT(E339,6)=\"Privat\"),B353*0.44-B354,B346*0.3-B354))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B355>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B346=0,Q346<0),0,Q346)","v":0},{"$f":"IFERROR(B346-C346,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B346=\"\",0,B346))","v":0},null,null,null,null,null,null,{"$f":"IF(B346=0,0,B346*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B346*G342),0)","v":0},{"$f":"IF(P346=0,O346,IFERROR(IF(P346=0,0,P346),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B347=0,Q347<0),0,Q347)","v":0},{"$f":"IFERROR(B347-C347,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B347=0,0,B347*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B347*G342),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B348=0,0,B348*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B348*G342),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B349=0,0,B349*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B349*G342),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B350=0,0,B350*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B350*G342),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B351=0,0,B351*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B351*G342),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B352=0,0,B352*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B352*G342),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B346:B352)","v":0},{"$f":"SUM(C346:C352)","v":0},{"$f":"SUM(D346:D352)","v":0},null,{"$f":"SUM(F346:F352)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B353=0,0,B353*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B353*G342),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B354=0,Q354<0),0,Q354)","v":0},{"$f":"IFERROR(B354-C354,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B354=0,0,B354*E342)","v":0},{"$f":"IFERROR(IF(G342=0,0,B354*G342),0)","v":0},0]
["I alt",{"$f":"SUM(B346:B352)+B354","v":0},{"$f":"SUM(C346:C352)+C354","v":0},{"$f":"SUM(D346:D352)+D354","v":0},null,{"$f":"SUM(F346:F352)+F354","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E356),\"\",B355)","v":""},{"$f":"IF(ISBLANK(E356),\"\",C355)","v":""},{"$f":"IF(ISBLANK(E356),\"\",IF(D355-E356<0,0,D355-E356))","v":""},null,{"$f":"IF(ISBLANK(E356),\"\",F355)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B357=0,0,B357*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B357*G361),0)","v":0},{"$f":"IF(P356=0,O356,IFERROR(IF(P356=0,0,P356),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B356)),B355,IF(B356=B355,B355,B356))","v":0},{"$f":"IF(NOT(ISNUMBER(C356)),C355,IF(C356=C355,C355,C356))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 19","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G361<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B359,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E358,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G361<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G361),\"\")","v":""},{"$f":"IF(E358=\"\",0,IF(LEFT(E358,9)=\"Offentlig\",B372*0.44,B365*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B359,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E358,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B374,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B374*G359,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E358=\"\",\"\",IF(E358=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E358=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B359,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E358,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B374*(1-E361)-E375<=0,E361-((B374*E361+E375)-B374)/B374,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E358=\"\",\"\",IF(OR(LEFT(E358,9)=\"Offentlig\",LEFT(E358,6)=\"Privat\"),B372*0.44-B373,B365*0.3-B373))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B374>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B365=0,Q365<0),0,Q365)","v":0},{"$f":"IFERROR(B365-C365,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B365=\"\",0,B365))","v":0},null,null,null,null,null,null,{"$f":"IF(B365=0,0,B365*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B365*G361),0)","v":0},{"$f":"IF(P365=0,O365,IFERROR(IF(P365=0,0,P365),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B366=0,Q366<0),0,Q366)","v":0},{"$f":"IFERROR(B366-C366,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B366=0,0,B366*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B366*G361),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B367=0,0,B367*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B367*G361),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B368=0,0,B368*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B368*G361),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B369=0,0,B369*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B369*G361),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B370=0,0,B370*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B370*G361),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B371=0,0,B371*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B371*G361),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B365:B371)","v":0},{"$f":"SUM(C365:C371)","v":0},{"$f":"SUM(D365:D371)","v":0},null,{"$f":"SUM(F365:F371)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B372=0,0,B372*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B372*G361),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B373=0,Q373<0),0,Q373)","v":0},{"$f":"IFERROR(B373-C373,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B373=0,0,B373*E361)","v":0},{"$f":"IFERROR(IF(G361=0,0,B373*G361),0)","v":0},0]
["I alt",{"$f":"SUM(B365:B371)+B373","v":0},{"$f":"SUM(C365:C371)+C373","v":0},{"$f":"SUM(D365:D371)+D373","v":0},null,{"$f":"SUM(F365:F371)+F373","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E375),\"\",B374)","v":""},{"$f":"IF(ISBLANK(E375),\"\",C374)","v":""},{"$f":"IF(ISBLANK(E375),\"\",IF(D374-E375<0,0,D374-E375))","v":""},null,{"$f":"IF(ISBLANK(E375),\"\",F374)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B376=0,0,B376*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B376*G380),0)","v":0},{"$f":"IF(P375=0,O375,IFERROR(IF(P375=0,0,P375),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B375)),B374,IF(B375=B374,B374,B375))","v":0},{"$f":"IF(NOT(ISNUMBER(C375)),C374,IF(C375=C374,C374,C375))","v":0},0,0]
["Virksomhedsnavn:",null,"Deltager 20","Virksomhedsstørrelse:"]
["Aktivitetstype:",null,null,"Max mulig GUDP tilskudsprocent:",{"$f":"IF(G380<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",_xlfn.IFNA(VLOOKUP(B378,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E377,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\"))","v":""},"Nedskrevet GUDP tilskudsprocent pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(IF(G380<0,\"Anden offentlig støtte overstiger GUDP max tilskudsbeløb\",G380),\"\")","v":""},{"$f":"IF(E377=\"\",0,IF(LEFT(E377,9)=\"Offentlig\",B391*0.44,B384*0.3))","v":0}]
[null,null,null,"Max mulig GUDP tilsagnsbeløb:",{"$f":"IFERROR(VLOOKUP(B378,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E377,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE)*B393,\"\")","v":""},"Nedskrevet GUDP tilskudsbeløb pga. \nanden offentlig støtte el. egen- og privat finansiering:",{"$f":"IFERROR(B393*G378,\"\")","v":""}]
["OH-procentsats",{"$f":"IF(E377=\"\",\"\",IF(E377=\"Offentlig forsknings- og vidensformidlingsorganisation\",0.44,IF(E377=\"Privat forsknings- og vidensformidlingsorganisation\",0.44,0.3)))","v":""},null,null,{"$f":"_xlfn.IFNA(VLOOKUP(B378,'[1]Liste over tilskudsprocenter'!$A:$K,MATCH(CONCATENATE(E377,\" - \",$H$1),'[1]Liste over tilskudsprocenter'!$A$1:$K$1,0),FALSE),\"\")","v":""},null,{"$f":"IFERROR(IF(B393*(1-E380)-E394<=0,E380-((B393*E380+E394)-B393)/B393,\"\"),\"\")","v":""}]
["OH-rest beløb",{"$f":"IF(E377=\"\",\"\",IF(OR(LEFT(E377,9)=\"Offentlig\",LEFT(E377,6)=\"Privat\"),B391*0.44-B392,B384*0.3-B392))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GUDP tilskudsats","GUDP nedsat tilskudssats","Beløb, der bruges til \"Heraf GUDP\""]
[{"$f":"IF(B393>0,\"Ja\",\"\")","v":""},"Omkostninger","Heraf GUDP","Heraf egen-og privat finansiering","Heraf anden offentlig støtte - manuel","Antal timer",null,null,"Specifikation af delbudget:"]
["Lønomkostninger",null,{"$f":"IF(OR(B384=0,Q384<0),0,Q384)","v":0},{"$f":"IFERROR(B384-C384,0)","v":0},null,null,null,{"$f":"IF($E$51<>\"Offentlig forsknings- og vidensformidlingsorganisation\",0,IF(B384=\"\",0,B384))","v":0},null,null,null,null,null,null,{"$f":"IF(B384=0,0,B384*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B384*G380),0)","v":0},{"$f":"IF(P384=0,O384,IFERROR(IF(P384=0,0,P384),0))","v":0}]
["Ekstern bistand",null,{"$f":"IF(OR(B385=0,Q385<0),0,Q385)","v":0},{"$f":"IFERROR(B385-C385,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B385=0,0,B385*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B385*G380),0)","v":0},0]
["Øvrige omkostninger",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B386=0,0,B386*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B386*G380),0)","v":0},0]
["Apparatur/udstyr",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B387=0,0,B387*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B387*G380),0)","v":0},0]
["Scrap-værdi",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B388=0,0,B388*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B388*G380),0)","v":0},0]
["Evt. indtægter",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B389=0,0,B389*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B389*G380),0)","v":0},0]
["Revision",null,0,0,null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B390=0,0,B390*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B390*G380),0)","v":0},0]
["I alt uden OH",{"$f":"SUM(B384:B390)","v":0},{"$f":"SUM(C384:C390)","v":0},{"$f":"SUM(D384:D390)","v":0},null,{"$f":"SUM(F384:F390)","v":0},null,0,null,null,null,null,null,null,{"$f":"IF(B391=0,0,B391*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B391*G380),0)","v":0},0]
["OH",null,{"$f":"IF(OR(B392=0,Q392<0),0,Q392)","v":0},{"$f":"IFERROR(B392-C392,0)","v":0},null,null,null,0,null,null,null,null,null,null,{"$f":"IF(B392=0,0,B392*E380)","v":0},{"$f":"IFERROR(IF(G380=0,0,B392*G380),0)","v":0},0]
["I alt",{"$f":"SUM(B384:B390)+B392","v":0},{"$f":"SUM(C384:C390)+C392","v":0},{"$f":"SUM(D384:D390)+D392","v":0},null,{"$f":"SUM(F384:F390)+F392","v":0},null,0]
["Finansiering i alt",{"$f":"IF(ISBLANK(E394),\"\",B393)","v":""},{"$f":"IF(ISBLANK(E394),\"\",C393)","v":""},{"$f":"IF(ISBLANK(E394),\"\",IF(D393-E394<0,0,D393-E394))","v":""},null,{"$f":"IF(ISBLANK(E394),\"\",F393)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(B395=0,0,B395*E399)","v":0},{"$f":"IFERROR(IF(G399=0,0,B395*G399),0)","v":0},{"$f":"IF(P394=0,O394,IFERROR(IF(P394=0,0,P394),0))","v":0}]
[null,{"$f":"IF(NOT(ISNUMBER(B394)),B393,IF(B394=B393,B393,B394))","v":0},{"$f":"IF(NOT(ISNUMBER(C394)),C393,IF(C394=C393,C393,C394))","v":0},0,0]

{"sheet":"Liste over tilskudsprocenter","index":8,"n_rows":7,"n_cols":11,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
[null,"Offentlig forsknings- og vidensformidlingsorganisation - Individuel","Offentlig forsknings- og vidensformidlingsorganisation - Samarbejde","Privat forsknings- og vidensformidlingsorganisation - Individuel","Privat forsknings- og vidensformidlingsorganisation - Samarbejde","Lille virksomhed - Individuel","Lille virksomhed - Samarbejde","Mellemstor virksomhed - Individuel","Mellemstor virksomhed - Samarbejde","Stor virksomhed - Individuel","Stor virksomhed - Samarbejde"]
["Anvendt forskning",0.9,0.9,0.9,0.9,0.7,0.8,0.6,0.75,0.5,0.65]
["Udvikling",0.9,0.9,0.9,0.9,0.45,0.6,0.35,0.5,0.25,0.4]
["Demonstration",0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
["Netværk",0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["*Virksomheder må aldrig have medfinansiering med andre offentlige midler"]
["*Offentlig forsknings og vidensformidlingsorganisationer må aldrig have medfinansiering med egne midler"]