{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Takstblad","Lister","Partner 1","Partner 2","Partner 3","Partner 4","Total"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":9,"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":"Takstblad","index":0,"n_rows":18,"n_cols":22,"rows_kept":18,"cut":false,"hidden":true,"merged":[[1,2,1,8],[1,11,1,17]]}
["Rate Catalog - incl. Salary and price increase"]
[null,null,"Monthly Salary",null,null,null,null,null,null,null,null,"Cost Price"]
["Kategori",null,2023,{"$f":"+C3+1","v":2024},2025,2026,2027,2028,2029,2030,null,{"$f":"+C3","v":2023},{"$f":"+D3","v":2024},2025,2026,2027,2028,2029,2030,null,"Løn stigning",1.0249999999999999]
["VIP"," ","Column1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prisstigning",1.028]
["\"Choose job function\"",{"$f":"IF(A5=Lister!$A$21,\"TAP/Other masters Degree\",IF(A5=Lister!$A$22,\"Laboratory technician\",IF(A5=Lister!$A$23,\"Laboratory technician\",IF(A5=Lister!$A$24,\"Technician\",IF(A5=Lister!$A$25,\"Technician\",\"\")))))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Timer/md",{"$f":"1460/12","v":121.66666666666667}]
["Post doc.",{"$f":"IF(A6=Lister!$A$21,\"TAP/Other masters Degree\",IF(A6=Lister!$A$22,\"Laboratory technician\",IF(A6=Lister!$A$23,\"Laboratory technician\",IF(A6=Lister!$A$24,\"Technician\",IF(A6=Lister!$A$25,\"Technician\",\"\")))))","v":""},47400,{"$f":"ROUNDUP(+C6*$V$3,-2)","v":48600},49900,51200,52500,53900,55300,56700,null,{"$f":"+C6/$V$5","v":389.58904109589042},{"$f":"+D6/$V$5","v":399.45205479452051},{"$f":"+E6/$V$5","v":410.13698630136986},{"$f":"+F6/$V$5","v":420.82191780821915},{"$f":"+G6/$V$5","v":431.50684931506845},{"$f":"+H6/$V$5","v":443.01369863013696},{"$f":"+I6/$V$5","v":454.52054794520546},466.02739726027397]
["Research Assistent - avr. Rate",{"$f":"IF(A7=Lister!$A$21,\"TAP/Other masters Degree\",IF(A7=Lister!$A$22,\"Laboratory technician\",IF(A7=Lister!$A$23,\"Laboratory technician\",IF(A7=Lister!$A$24,\"Technician\",IF(A7=Lister!$A$25,\"Technician\",\"\")))))","v":""},40200,{"$f":"ROUNDUP(+C7*$V$3,-2)","v":41300},{"$f":"ROUNDUP(+D7*$V$3,-2)","v":42400},{"$f":"ROUNDUP(+E7*$V$3,-2)","v":43500},{"$f":"ROUNDUP(+F7*$V$3,-2)","v":44600},{"$f":"ROUNDUP(+G7*$V$3,-2)","v":45800},{"$f":"ROUNDUP(+H7*$V$3,-2)","v":47000},{"$f":"ROUNDUP(+I7*$V$3,-2)","v":48200},null,{"$f":"+C7/$V$5","v":330.41095890410958},{"$f":"+D7/$V$5","v":339.45205479452051},{"$f":"+E7/$V$5","v":348.49315068493149},{"$f":"+F7/$V$5","v":357.53424657534248},{"$f":"+G7/$V$5","v":366.57534246575341},{"$f":"+H7/$V$5","v":376.43835616438355},{"$f":"+I7/$V$5","v":386.30136986301369},{"$f":"+J7/$V$5","v":396.16438356164383}]
["Technician - avr. Rate",null,40000,41000,42100,43200,44300,45500,46700,47900,null,328.76712328767121,336.98630136986299,346.02739726027397,355.0684931506849,364.10958904109589,373.97260273972603,383.83561643835617,393.69863013698631]
["Student help",{"$f":"IF(A9=Lister!$A$21,\"TAP/Other masters Degree\",IF(A9=Lister!$A$22,\"Laboratory technician\",IF(A9=Lister!$A$23,\"Laboratory technician\",IF(A9=Lister!$A$24,\"Technician\",IF(A9=Lister!$A$25,\"Technician\",\"\")))))","v":""},20000,20500,21100,21700,22300,22900,23500,24100,null,164.38356164383561,168.49315068493149,173.42465753424656,178.35616438356163,183.2876712328767,188.21917808219177,193.15068493150685,198.08219178082192]
[null,{"$f":"IF(A10=Lister!$A$21,\"TAP/Other masters Degree\",IF(A10=Lister!$A$22,\"Laboratory technician\",IF(A10=Lister!$A$23,\"Laboratory technician\",IF(A10=Lister!$A$24,\"Technician\",IF(A10=Lister!$A$25,\"Technician\",\"\")))))","v":""},null,0,0,0,0,0,0,0,null,{"$f":"+C10/$V$5","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(A11=Lister!$A$21,\"TAP/Other masters Degree\",IF(A11=Lister!$A$22,\"Laboratory technician\",IF(A11=Lister!$A$23,\"Laboratory technician\",IF(A11=Lister!$A$24,\"Technician\",IF(A11=Lister!$A$25,\"Technician\",\"\")))))","v":""},null,{"$f":"ROUNDUP(+C11*$V$3,-2)","v":0},0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(A12=Lister!$A$21,\"TAP/Other masters Degree\",IF(A12=Lister!$A$22,\"Laboratory technician\",IF(A12=Lister!$A$23,\"Laboratory technician\",IF(A12=Lister!$A$24,\"Technician\",IF(A12=Lister!$A$25,\"Technician\",\"\")))))","v":""},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(A13=Lister!$A$21,\"TAP/Other masters Degree\",IF(A13=Lister!$A$22,\"Laboratory technician\",IF(A13=Lister!$A$23,\"Laboratory technician\",IF(A13=Lister!$A$24,\"Technician\",IF(A13=Lister!$A$25,\"Technician\",\"\")))))","v":""},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(A14=Lister!$A$21,\"TAP/Other masters Degree\",IF(A14=Lister!$A$22,\"Laboratory technician\",IF(A14=Lister!$A$23,\"Laboratory technician\",IF(A14=Lister!$A$24,\"Technician\",IF(A14=Lister!$A$25,\"Technician\",\"\")))))","v":""},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(A15=Lister!$A$21,\"TAP/Other masters Degree\",IF(A15=Lister!$A$22,\"Laboratory technician\",IF(A15=Lister!$A$23,\"Laboratory technician\",IF(A15=Lister!$A$24,\"Technician\",IF(A15=Lister!$A$25,\"Technician\",\"\")))))","v":""},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(A16=Lister!$A$21,\"TAP/Other masters Degree\",IF(A16=Lister!$A$22,\"Laboratory technician\",IF(A16=Lister!$A$23,\"Laboratory technician\",IF(A16=Lister!$A$24,\"Technician\",IF(A16=Lister!$A$25,\"Technician\",\"\")))))","v":""},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(A17=Lister!$A$21,\"TAP/Other masters Degree\",IF(A17=Lister!$A$22,\"Laboratory technician\",IF(A17=Lister!$A$23,\"Laboratory technician\",IF(A17=Lister!$A$24,\"Technician\",IF(A17=Lister!$A$25,\"Technician\",\"\")))))","v":""},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(A18=Lister!$A$21,\"TAP/Other masters Degree\",IF(A18=Lister!$A$22,\"Laboratory technician\",IF(A18=Lister!$A$23,\"Laboratory technician\",IF(A18=Lister!$A$24,\"Technician\",IF(A18=Lister!$A$25,\"Technician\",\"\")))))","v":""},null,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0]

{"sheet":"Lister","index":1,"n_rows":26,"n_cols":14,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["Rullelister"]
[]
["Institute",null,"Overheadsrate",null,"Overhead calculated on",null,"Yearly hours","Description",null,"Supplement to research administration calculated by",null,"Currency",null,"Operations"]
["AGRO",null,0,null,"Salary",null,1300,null,null,"Salary",null,"DKK",null,"Misc. Operation/purchases/Conumables"]
["ANIVET",null,5,null,"Salary and operations",null,1460,"AU Standard (to be used unless other is stated)",null,"Operations",null,"EUR",null,"Travel"]
["FOOD",null,10,null,"Salary and operations excl. External assistenca/consultants",null,1485,"EU",null,"Salary and operations",null,null,null,"Procurements/depreciations"]
["DCA",null,15,null,null,null,1642,"GUDP",null,"None",null,null,null,"Scrap-value"]
["ICROFS",null,20,null,null,null,"15xx","Interreg",null,null,null,null,null,"External assistance/consultants"]
["QGG",null,25,null,null,null,1460,"Grand Solutions",null,null,null,null,null,"Ph.D. enrollment (graduate school and courses)"]
["BCE",null,44,null,null,null,1642,"NIFA",null,null,null,null,null,"Analysis exsternal"]
["CAE",null,null,null,null,null,null,null,null,null,null,null,null,"Analysis internal"]
["ECE",null,null,null,null,null,null,null,null,null,null,null,null,"Field operations, Research stations"]
["MPE"]
["MAPP"]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,"Livestock/stable operations"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[]
[]
["Job functions",null,null,null,"Currency",null,"Rate"]
["PhD",null,null,null,"DKK",null,1]
["TAP/Other Masters degree",null,null,null,"EUR",null,7.45,null,null,"Funder",null,"Yearly hours",null,"OH rate"]
["Laboratory technician - high rate",null,null,null,"SEK",null,0.67,null,null,"AUFF",null,1460,null,44]
["Laboratory technician - avr. Rate",null,null,null,"NOK",null,0.68,null,null,null,null,1460,null,44]
["Technician - high rate",null,null,null,"USD",null,7.02,null,null,null,null,1485,null,25]
["Technician - avr. Rate",null,null,null,"Optional currency",null,0,null,null,null,null,1460,null,44]
[null,null,null,null,null,null,null,null,null,null,null,1485,null,25]

{"sheet":"Partner 1","index":2,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":false,"merged":[[8,3,8,5],[6,3,6,5],[3,2,3,6],[4,2,4,6],[5,2,5,6],[7,3,7,5],[37,0,37,1],[35,0,35,1],[36,0,36,1],[39,0,39,1],[40,0,40,1],[38,0,38,1]]}
["Budgeting CellFood AUFF Flagship"]
[]
["Institute:"]
["Projecttitle:"]
["Projectleader:"]
["Funder:",null,"AUFF"]
[]
[]
[]
[]
[]
["Choose Categori and insert count of months",null,{"$f":"+Takstblad!C3","v":2023},{"$f":"+C12+1","v":2024},{"$f":"+D12+1","v":2025},{"$f":"+E12+1","v":2026},{"$f":"+F12+1","v":2027},"Total","Comment","Salary",{"$f":"+C12","v":2023},{"$f":"+D12","v":2024},{"$f":"+E12","v":2025},{"$f":"+F12","v":2026},{"$f":"+G12","v":2027},"Total"]
["\"Choose job function\"",{"$f":"+VLOOKUP(A13,Takstblad!$A$5:$B$18,2,FALSE)","v":""},null,null,null,null,null,{"$f":"SUM(C13:G13)","v":0},null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 1'!$A13,takstblad,3,FALSE)*'Partner 1'!C13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 1'!$A13,takstblad,4,FALSE)*'Partner 1'!D13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 1'!$A13,takstblad,5,FALSE)*'Partner 1'!E13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 1'!$A13,takstblad,6,FALSE)*'Partner 1'!F13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 1'!$A13,takstblad,7,FALSE)*'Partner 1'!G13,\"fejl i år\"),0)","v":0},{"$f":"SUM(K13:O13)","v":0}]
["\"Choose job function\"",{"$f":"+VLOOKUP(A14,Takstblad!$A$5:$B$18,2,FALSE)","v":""},null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 1'!$A14,takstblad,3,FALSE)*'Partner 1'!C14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 1'!$A14,takstblad,4,FALSE)*'Partner 1'!D14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 1'!$A14,takstblad,5,FALSE)*'Partner 1'!E14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 1'!$A14,takstblad,6,FALSE)*'Partner 1'!F14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 1'!$A14,takstblad,7,FALSE)*'Partner 1'!G14,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 1'!$A15,takstblad,3,FALSE)*'Partner 1'!C15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 1'!$A15,takstblad,4,FALSE)*'Partner 1'!D15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 1'!$A15,takstblad,5,FALSE)*'Partner 1'!E15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 1'!$A15,takstblad,6,FALSE)*'Partner 1'!F15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 1'!$A15,takstblad,7,FALSE)*'Partner 1'!G15,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A16,Takstblad!$A$5:$B$18,2,FALSE)","v":""},null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 1'!$A16,takstblad,3,FALSE)*'Partner 1'!C16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 1'!$A16,takstblad,4,FALSE)*'Partner 1'!D16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 1'!$A16,takstblad,5,FALSE)*'Partner 1'!E16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 1'!$A16,takstblad,6,FALSE)*'Partner 1'!F16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 1'!$A16,takstblad,7,FALSE)*'Partner 1'!G16,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A17,Takstblad!$A$5:$B$18,2,FALSE)","v":""},null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 1'!$A17,takstblad,3,FALSE)*'Partner 1'!C17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 1'!$A17,takstblad,4,FALSE)*'Partner 1'!D17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 1'!$A17,takstblad,5,FALSE)*'Partner 1'!E17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 1'!$A17,takstblad,6,FALSE)*'Partner 1'!F17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 1'!$A17,takstblad,7,FALSE)*'Partner 1'!G17,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A18,Takstblad!$A$5:$B$18,2,FALSE)","v":""},null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 1'!$A18,takstblad,3,FALSE)*'Partner 1'!C18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 1'!$A18,takstblad,4,FALSE)*'Partner 1'!D18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 1'!$A18,takstblad,5,FALSE)*'Partner 1'!E18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 1'!$A18,takstblad,6,FALSE)*'Partner 1'!F18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 1'!$A18,takstblad,7,FALSE)*'Partner 1'!G18,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A19,Takstblad!$A$5:$B$18,2,FALSE)","v":""},null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 1'!$A19,takstblad,3,FALSE)*'Partner 1'!C19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 1'!$A19,takstblad,4,FALSE)*'Partner 1'!D19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 1'!$A19,takstblad,5,FALSE)*'Partner 1'!E19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 1'!$A19,takstblad,6,FALSE)*'Partner 1'!F19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 1'!$A19,takstblad,7,FALSE)*'Partner 1'!G19,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A20,Takstblad!$A$5:$B$18,2,FALSE)","v":""},null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 1'!$A20,takstblad,3,FALSE)*'Partner 1'!C20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 1'!$A20,takstblad,4,FALSE)*'Partner 1'!D20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 1'!$A20,takstblad,5,FALSE)*'Partner 1'!E20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 1'!$A20,takstblad,6,FALSE)*'Partner 1'!F20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 1'!$A20,takstblad,7,FALSE)*'Partner 1'!G20,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A21,Takstblad!$A$5:$B$18,2,FALSE)","v":""},null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 1'!$A21,takstblad,3,FALSE)*'Partner 1'!C21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 1'!$A21,takstblad,4,FALSE)*'Partner 1'!D21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 1'!$A21,takstblad,5,FALSE)*'Partner 1'!E21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 1'!$A21,takstblad,6,FALSE)*'Partner 1'!F21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 1'!$A21,takstblad,7,FALSE)*'Partner 1'!G21,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A22,Takstblad!$A$5:$B$18,2,FALSE)","v":""},null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 1'!$A22,takstblad,3,FALSE)*'Partner 1'!C22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 1'!$A22,takstblad,4,FALSE)*'Partner 1'!D22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 1'!$A22,takstblad,5,FALSE)*'Partner 1'!E22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 1'!$A22,takstblad,6,FALSE)*'Partner 1'!F22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 1'!$A22,takstblad,7,FALSE)*'Partner 1'!G22,\"fejl i år\"),0)","v":0},0]
["Total months",null,{"$f":"SUM(C13:C22)","v":0},0,0,0,0,{"$f":"SUM(H13:H22)","v":0},null,"Salary total",{"$f":"SUM(K13:K22)","v":0},{"$f":"SUM(L13:L22)","v":0},0,0,0,0]
[]
[]
[null,null,{"$f":"+C12","v":2023},{"$f":"+D12","v":2024},{"$f":"+E12","v":2025},{"$f":"+F12","v":2026},{"$f":"+G12","v":2027},"Total"]
["Running costs (consumables etc.)",null,null,null,null,null,null,{"$f":"SUM(C27:G27)","v":0}]
["Travel costs",null,null,null,null,null,null,{"$f":"SUM(C28:G28)","v":0}]
["Accomodation",null,null,null,null,null,null,{"$f":"SUM(C29:G29)","v":0}]
["Equipment",null,null,null,null,null,null,{"$f":"SUM(C30:G30)","v":0}]
["Other",null,null,null,null,null,null,{"$f":"SUM(C31:G31)","v":0}]
["Operations Total",null,{"$f":"SUM(C27:C31)-C31","v":0},{"$f":"SUM(D27:D31)-D31","v":0},{"$f":"SUM(E27:E31)-E31","v":0},{"$f":"SUM(F27:F31)-F31","v":0},{"$f":"SUM(G27:G31)-G31","v":0},{"$f":"SUM(H27:H31)","v":0}]
[]
[]
[null,"DKK",{"$f":"+C12","v":2023},2024,2025,2026,2027,"Total"]
["Salary ",null,{"$f":"+K23","v":0},{"$f":"+L23","v":0},{"$f":"+M23","v":0},{"$f":"+N23","v":0},{"$f":"+O23","v":0},{"$f":"SUM(C36:G36)","v":0}]
["Running costs (consumables etc.)",null,{"$f":"+C27","v":0},{"$f":"+D27","v":0},{"$f":"+E27","v":0},{"$f":"+F27","v":0},{"$f":"+G27","v":0},{"$f":"SUM(C37:G37)","v":0}]
["Mobility/travel",null,{"$f":"+C28+C29","v":0},{"$f":"+D28+D29","v":0},{"$f":"+E28+E29","v":0},{"$f":"+F28+F29","v":0},{"$f":"+G28+G29","v":0},{"$f":"SUM(C38:G38)","v":0}]
["Equipment",null,{"$f":"+C30","v":0},{"$f":"+D30","v":0},0,0,0,{"$f":"SUM(C39:G39)","v":0}]
["Other",null,{"$f":"+C31","v":0},{"$f":"+D31","v":0},{"$f":"+E31","v":0},{"$f":"+F31","v":0},{"$f":"+G31","v":0},{"$f":"SUM(C40:G40)","v":0}]
["Total",null,{"$f":"SUM(C36:C40)","v":0},{"$f":"SUM(D36:D40)","v":0},0,0,0,0]

{"sheet":"Partner 2","index":3,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":false,"merged":[[8,3,8,5],[3,2,3,6],[4,2,4,6],[5,2,5,6],[6,3,6,5],[7,3,7,5],[35,0,35,1],[36,0,36,1],[37,0,37,1],[39,0,39,1],[40,0,40,1],[38,0,38,1]]}
["Budgeting CellFood AUFF Flagship"]
[]
["Institute:"]
["Projecttitle:"]
["Projectleader:"]
["Funder:",null,"AUFF"]
[]
[]
[]
[]
[]
["Choose Categori and insert count of months",null,{"$f":"+Takstblad!C3","v":2023},{"$f":"+C12+1","v":2024},{"$f":"+D12+1","v":2025},{"$f":"+E12+1","v":2026},{"$f":"+F12+1","v":2027},"Total","Comment","Salary",{"$f":"+C12","v":2023},{"$f":"+D12","v":2024},{"$f":"+E12","v":2025},{"$f":"+F12","v":2026},{"$f":"+G12","v":2027},"Total"]
["\"Choose job function\"",null,null,null,null,null,null,{"$f":"SUM(C13:G13)","v":0},null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 2'!$A13,takstblad,3,FALSE)*'Partner 2'!C13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 2'!$A13,takstblad,4,FALSE)*'Partner 2'!D13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 2'!$A13,takstblad,5,FALSE)*'Partner 2'!E13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 2'!$A13,takstblad,6,FALSE)*'Partner 2'!F13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 2'!$A13,takstblad,7,FALSE)*'Partner 2'!G13,\"fejl i år\"),0)","v":0},{"$f":"SUM(K13:O13)","v":0}]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 2'!$A14,takstblad,3,FALSE)*'Partner 2'!C14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 2'!$A14,takstblad,4,FALSE)*'Partner 2'!D14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 2'!$A14,takstblad,5,FALSE)*'Partner 2'!E14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 2'!$A14,takstblad,6,FALSE)*'Partner 2'!F14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 2'!$A14,takstblad,7,FALSE)*'Partner 2'!G14,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 2'!$A15,takstblad,3,FALSE)*'Partner 2'!C15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 2'!$A15,takstblad,4,FALSE)*'Partner 2'!D15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 2'!$A15,takstblad,5,FALSE)*'Partner 2'!E15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 2'!$A15,takstblad,6,FALSE)*'Partner 2'!F15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 2'!$A15,takstblad,7,FALSE)*'Partner 2'!G15,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 2'!$A16,takstblad,3,FALSE)*'Partner 2'!C16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 2'!$A16,takstblad,4,FALSE)*'Partner 2'!D16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 2'!$A16,takstblad,5,FALSE)*'Partner 2'!E16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 2'!$A16,takstblad,6,FALSE)*'Partner 2'!F16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 2'!$A16,takstblad,7,FALSE)*'Partner 2'!G16,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 2'!$A17,takstblad,3,FALSE)*'Partner 2'!C17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 2'!$A17,takstblad,4,FALSE)*'Partner 2'!D17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 2'!$A17,takstblad,5,FALSE)*'Partner 2'!E17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 2'!$A17,takstblad,6,FALSE)*'Partner 2'!F17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 2'!$A17,takstblad,7,FALSE)*'Partner 2'!G17,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 2'!$A18,takstblad,3,FALSE)*'Partner 2'!C18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 2'!$A18,takstblad,4,FALSE)*'Partner 2'!D18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 2'!$A18,takstblad,5,FALSE)*'Partner 2'!E18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 2'!$A18,takstblad,6,FALSE)*'Partner 2'!F18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 2'!$A18,takstblad,7,FALSE)*'Partner 2'!G18,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 2'!$A19,takstblad,3,FALSE)*'Partner 2'!C19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 2'!$A19,takstblad,4,FALSE)*'Partner 2'!D19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 2'!$A19,takstblad,5,FALSE)*'Partner 2'!E19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 2'!$A19,takstblad,6,FALSE)*'Partner 2'!F19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 2'!$A19,takstblad,7,FALSE)*'Partner 2'!G19,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 2'!$A20,takstblad,3,FALSE)*'Partner 2'!C20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 2'!$A20,takstblad,4,FALSE)*'Partner 2'!D20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 2'!$A20,takstblad,5,FALSE)*'Partner 2'!E20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 2'!$A20,takstblad,6,FALSE)*'Partner 2'!F20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 2'!$A20,takstblad,7,FALSE)*'Partner 2'!G20,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 2'!$A21,takstblad,3,FALSE)*'Partner 2'!C21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 2'!$A21,takstblad,4,FALSE)*'Partner 2'!D21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 2'!$A21,takstblad,5,FALSE)*'Partner 2'!E21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 2'!$A21,takstblad,6,FALSE)*'Partner 2'!F21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 2'!$A21,takstblad,7,FALSE)*'Partner 2'!G21,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 2'!$A22,takstblad,3,FALSE)*'Partner 2'!C22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 2'!$A22,takstblad,4,FALSE)*'Partner 2'!D22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 2'!$A22,takstblad,5,FALSE)*'Partner 2'!E22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 2'!$A22,takstblad,6,FALSE)*'Partner 2'!F22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 2'!$A22,takstblad,7,FALSE)*'Partner 2'!G22,\"fejl i år\"),0)","v":0},0]
["Total months",null,{"$f":"SUM(C13:C22)","v":0},0,0,0,0,{"$f":"SUM(H13:H22)","v":0},null,"Salary total",{"$f":"SUM(K13:K22)","v":0},{"$f":"SUM(L13:L22)","v":0},0,0,0,0]
[]
[]
[null,null,{"$f":"+C12","v":2023},{"$f":"+D12","v":2024},{"$f":"+E12","v":2025},{"$f":"+F12","v":2026},{"$f":"+G12","v":2027},"Total"]
["Running costs (consumables etc.)",null,null,null,null,null,null,{"$f":"SUM(C27:G27)","v":0}]
["Travel costs",null,null,null,null,null,null,{"$f":"SUM(C28:G28)","v":0}]
["Accomodation",null,null,null,null,null,null,{"$f":"SUM(C29:G29)","v":0}]
["Equipment",null,null,null,null,null,null,{"$f":"SUM(C30:G30)","v":0}]
["Other",null,null,null,null,null,null,{"$f":"SUM(C31:G31)","v":0}]
["Operations Total",null,{"$f":"SUM(C27:C31)-C31","v":0},{"$f":"SUM(D27:D31)-D31","v":0},{"$f":"SUM(E27:E31)-E31","v":0},{"$f":"SUM(F27:F31)-F31","v":0},{"$f":"SUM(G27:G31)-G31","v":0},{"$f":"SUM(H27:H31)","v":0}]
[]
[]
[null,"DKK",{"$f":"+C12","v":2023},2024,2025,2026,2027,"Total"]
["Salary ",null,{"$f":"+K23","v":0},{"$f":"+L23","v":0},{"$f":"+M23","v":0},{"$f":"+N23","v":0},{"$f":"+O23","v":0},{"$f":"SUM(C36:G36)","v":0}]
["Running costs (consumables etc.)",null,{"$f":"+C27","v":0},{"$f":"+D27","v":0},{"$f":"+E27","v":0},{"$f":"+F27","v":0},{"$f":"+G27","v":0},{"$f":"SUM(C37:G37)","v":0}]
["Mobility/travel",null,{"$f":"+C28+C29","v":0},{"$f":"+D28+D29","v":0},{"$f":"+E28+E29","v":0},{"$f":"+F28+F29","v":0},{"$f":"+G28+G29","v":0},{"$f":"SUM(C38:G38)","v":0}]
["Equipment",null,{"$f":"+C30","v":0},{"$f":"+D30","v":0},0,0,0,{"$f":"SUM(C39:G39)","v":0}]
["Other",null,{"$f":"+C31","v":0},{"$f":"+D31","v":0},{"$f":"+E31","v":0},{"$f":"+F31","v":0},{"$f":"+G31","v":0},{"$f":"SUM(C40:G40)","v":0}]
["Total",null,{"$f":"SUM(C36:C40)","v":0},{"$f":"SUM(D36:D40)","v":0},0,0,0,0]

{"sheet":"Partner 3","index":4,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":false,"merged":[[8,3,8,5],[3,2,3,6],[4,2,4,6],[5,2,5,6],[6,3,6,5],[7,3,7,5],[35,0,35,1],[36,0,36,1],[37,0,37,1],[39,0,39,1],[40,0,40,1],[38,0,38,1]]}
["Budgeting CellFood AUFF Flagship"]
[]
["Institute:"]
["Projecttitle:"]
["Projectleader:"]
["Funder:",null,"AUFF"]
[]
[]
[]
[]
[]
["Choose Categori and insert count of months",null,{"$f":"+Takstblad!C3","v":2023},{"$f":"+C12+1","v":2024},{"$f":"+D12+1","v":2025},{"$f":"+E12+1","v":2026},{"$f":"+F12+1","v":2027},"Total","Comment","Salary",{"$f":"+C12","v":2023},{"$f":"+D12","v":2024},{"$f":"+E12","v":2025},{"$f":"+F12","v":2026},{"$f":"+G12","v":2027},"Total"]
["\"Choose job function\"",null,null,null,null,null,null,{"$f":"SUM(C13:G13)","v":0},null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 3'!$A13,takstblad,3,FALSE)*'Partner 3'!C13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 3'!$A13,takstblad,4,FALSE)*'Partner 3'!D13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 3'!$A13,takstblad,5,FALSE)*'Partner 3'!E13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 3'!$A13,takstblad,6,FALSE)*'Partner 3'!F13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 3'!$A13,takstblad,7,FALSE)*'Partner 3'!G13,\"fejl i år\"),0)","v":0},{"$f":"SUM(K13:O13)","v":0}]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 3'!$A14,takstblad,3,FALSE)*'Partner 3'!C14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 3'!$A14,takstblad,4,FALSE)*'Partner 3'!D14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 3'!$A14,takstblad,5,FALSE)*'Partner 3'!E14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 3'!$A14,takstblad,6,FALSE)*'Partner 3'!F14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 3'!$A14,takstblad,7,FALSE)*'Partner 3'!G14,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 3'!$A15,takstblad,3,FALSE)*'Partner 3'!C15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 3'!$A15,takstblad,4,FALSE)*'Partner 3'!D15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 3'!$A15,takstblad,5,FALSE)*'Partner 3'!E15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 3'!$A15,takstblad,6,FALSE)*'Partner 3'!F15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 3'!$A15,takstblad,7,FALSE)*'Partner 3'!G15,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 3'!$A16,takstblad,3,FALSE)*'Partner 3'!C16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 3'!$A16,takstblad,4,FALSE)*'Partner 3'!D16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 3'!$A16,takstblad,5,FALSE)*'Partner 3'!E16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 3'!$A16,takstblad,6,FALSE)*'Partner 3'!F16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 3'!$A16,takstblad,7,FALSE)*'Partner 3'!G16,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 3'!$A17,takstblad,3,FALSE)*'Partner 3'!C17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 3'!$A17,takstblad,4,FALSE)*'Partner 3'!D17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 3'!$A17,takstblad,5,FALSE)*'Partner 3'!E17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 3'!$A17,takstblad,6,FALSE)*'Partner 3'!F17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 3'!$A17,takstblad,7,FALSE)*'Partner 3'!G17,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 3'!$A18,takstblad,3,FALSE)*'Partner 3'!C18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 3'!$A18,takstblad,4,FALSE)*'Partner 3'!D18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 3'!$A18,takstblad,5,FALSE)*'Partner 3'!E18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 3'!$A18,takstblad,6,FALSE)*'Partner 3'!F18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 3'!$A18,takstblad,7,FALSE)*'Partner 3'!G18,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 3'!$A19,takstblad,3,FALSE)*'Partner 3'!C19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 3'!$A19,takstblad,4,FALSE)*'Partner 3'!D19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 3'!$A19,takstblad,5,FALSE)*'Partner 3'!E19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 3'!$A19,takstblad,6,FALSE)*'Partner 3'!F19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 3'!$A19,takstblad,7,FALSE)*'Partner 3'!G19,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 3'!$A20,takstblad,3,FALSE)*'Partner 3'!C20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 3'!$A20,takstblad,4,FALSE)*'Partner 3'!D20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 3'!$A20,takstblad,5,FALSE)*'Partner 3'!E20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 3'!$A20,takstblad,6,FALSE)*'Partner 3'!F20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 3'!$A20,takstblad,7,FALSE)*'Partner 3'!G20,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 3'!$A21,takstblad,3,FALSE)*'Partner 3'!C21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 3'!$A21,takstblad,4,FALSE)*'Partner 3'!D21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 3'!$A21,takstblad,5,FALSE)*'Partner 3'!E21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 3'!$A21,takstblad,6,FALSE)*'Partner 3'!F21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 3'!$A21,takstblad,7,FALSE)*'Partner 3'!G21,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 3'!$A22,takstblad,3,FALSE)*'Partner 3'!C22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 3'!$A22,takstblad,4,FALSE)*'Partner 3'!D22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 3'!$A22,takstblad,5,FALSE)*'Partner 3'!E22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 3'!$A22,takstblad,6,FALSE)*'Partner 3'!F22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 3'!$A22,takstblad,7,FALSE)*'Partner 3'!G22,\"fejl i år\"),0)","v":0},0]
["Total months",null,{"$f":"SUM(C13:C22)","v":0},0,0,0,0,{"$f":"SUM(H13:H22)","v":0},null,"Salary total",{"$f":"SUM(K13:K22)","v":0},{"$f":"SUM(L13:L22)","v":0},0,0,0,0]
[]
[]
[null,null,{"$f":"+C12","v":2023},{"$f":"+D12","v":2024},{"$f":"+E12","v":2025},{"$f":"+F12","v":2026},{"$f":"+G12","v":2027},"Total"]
["Running costs (consumables etc.)",null,null,null,null,null,null,{"$f":"SUM(C27:G27)","v":0}]
["Travel costs",null,null,null,null,null,null,{"$f":"SUM(C28:G28)","v":0}]
["Accomodation",null,null,null,null,null,null,{"$f":"SUM(C29:G29)","v":0}]
["Equipment",null,null,null,null,null,null,{"$f":"SUM(C30:G30)","v":0}]
["Other",null,null,null,null,null,null,{"$f":"SUM(C31:G31)","v":0}]
["Operations Total",null,{"$f":"SUM(C27:C31)-C31","v":0},{"$f":"SUM(D27:D31)-D31","v":0},{"$f":"SUM(E27:E31)-E31","v":0},{"$f":"SUM(F27:F31)-F31","v":0},{"$f":"SUM(G27:G31)-G31","v":0},{"$f":"SUM(H27:H31)","v":0}]
[]
[]
[null,"DKK",{"$f":"+C12","v":2023},2024,2025,2026,2027,"Total"]
["Salary ",null,{"$f":"+K23","v":0},{"$f":"+L23","v":0},{"$f":"+M23","v":0},{"$f":"+N23","v":0},{"$f":"+O23","v":0},{"$f":"SUM(C36:G36)","v":0}]
["Running costs (consumables etc.)",null,{"$f":"+C27","v":0},{"$f":"+D27","v":0},{"$f":"+E27","v":0},{"$f":"+F27","v":0},{"$f":"+G27","v":0},{"$f":"SUM(C37:G37)","v":0}]
["Mobility/travel",null,{"$f":"+C28+C29","v":0},{"$f":"+D28+D29","v":0},{"$f":"+E28+E29","v":0},{"$f":"+F28+F29","v":0},{"$f":"+G28+G29","v":0},{"$f":"SUM(C38:G38)","v":0}]
["Equipment",null,{"$f":"+C30","v":0},{"$f":"+D30","v":0},0,0,0,{"$f":"SUM(C39:G39)","v":0}]
["Other",null,{"$f":"+C31","v":0},{"$f":"+D31","v":0},{"$f":"+E31","v":0},{"$f":"+F31","v":0},{"$f":"+G31","v":0},{"$f":"SUM(C40:G40)","v":0}]
["Total",null,{"$f":"SUM(C36:C40)","v":0},{"$f":"SUM(D36:D40)","v":0},0,0,0,0]

{"sheet":"Partner 4","index":5,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":false,"merged":[[8,3,8,5],[3,2,3,6],[4,2,4,6],[5,2,5,6],[6,3,6,5],[7,3,7,5],[35,0,35,1],[36,0,36,1],[37,0,37,1],[39,0,39,1],[40,0,40,1],[38,0,38,1]]}
["Budgeting CellFood AUFF Flagship"]
[]
["Institute:"]
["Projecttitle:"]
["Projectleader:"]
["Funder:",null,"AUFF"]
[]
[]
[]
[]
[]
["Choose Categori and insert count of months",null,{"$f":"+Takstblad!C3","v":2023},{"$f":"+C12+1","v":2024},{"$f":"+D12+1","v":2025},{"$f":"+E12+1","v":2026},{"$f":"+F12+1","v":2027},"Total","Comment","Salary",{"$f":"+C12","v":2023},{"$f":"+D12","v":2024},{"$f":"+E12","v":2025},{"$f":"+F12","v":2026},{"$f":"+G12","v":2027},"Total"]
["\"Choose job function\"",null,null,null,null,null,null,{"$f":"SUM(C13:G13)","v":0},null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 4'!$A13,takstblad,3,FALSE)*'Partner 4'!C13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 4'!$A13,takstblad,4,FALSE)*'Partner 4'!D13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 4'!$A13,takstblad,5,FALSE)*'Partner 4'!E13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 4'!$A13,takstblad,6,FALSE)*'Partner 4'!F13,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 4'!$A13,takstblad,7,FALSE)*'Partner 4'!G13,\"fejl i år\"),0)","v":0},{"$f":"SUM(K13:O13)","v":0}]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 4'!$A14,takstblad,3,FALSE)*'Partner 4'!C14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 4'!$A14,takstblad,4,FALSE)*'Partner 4'!D14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 4'!$A14,takstblad,5,FALSE)*'Partner 4'!E14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 4'!$A14,takstblad,6,FALSE)*'Partner 4'!F14,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 4'!$A14,takstblad,7,FALSE)*'Partner 4'!G14,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 4'!$A15,takstblad,3,FALSE)*'Partner 4'!C15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 4'!$A15,takstblad,4,FALSE)*'Partner 4'!D15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 4'!$A15,takstblad,5,FALSE)*'Partner 4'!E15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 4'!$A15,takstblad,6,FALSE)*'Partner 4'!F15,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 4'!$A15,takstblad,7,FALSE)*'Partner 4'!G15,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 4'!$A16,takstblad,3,FALSE)*'Partner 4'!C16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 4'!$A16,takstblad,4,FALSE)*'Partner 4'!D16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 4'!$A16,takstblad,5,FALSE)*'Partner 4'!E16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 4'!$A16,takstblad,6,FALSE)*'Partner 4'!F16,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 4'!$A16,takstblad,7,FALSE)*'Partner 4'!G16,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 4'!$A17,takstblad,3,FALSE)*'Partner 4'!C17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 4'!$A17,takstblad,4,FALSE)*'Partner 4'!D17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 4'!$A17,takstblad,5,FALSE)*'Partner 4'!E17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 4'!$A17,takstblad,6,FALSE)*'Partner 4'!F17,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 4'!$A17,takstblad,7,FALSE)*'Partner 4'!G17,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 4'!$A18,takstblad,3,FALSE)*'Partner 4'!C18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 4'!$A18,takstblad,4,FALSE)*'Partner 4'!D18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 4'!$A18,takstblad,5,FALSE)*'Partner 4'!E18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP([1]Partner4!$A18,takstblad,6,FALSE)*'Partner 4'!F18,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 4'!$A18,takstblad,7,FALSE)*'Partner 4'!G18,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 4'!$A19,takstblad,3,FALSE)*'Partner 4'!C19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 4'!$A19,takstblad,4,FALSE)*'Partner 1'!D19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 4'!$A19,takstblad,5,FALSE)*'Partner 4'!E19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 4'!$A19,takstblad,6,FALSE)*'Partner 4'!F19,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 4'!$A19,takstblad,7,FALSE)*'Partner 4'!G19,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 4'!$A20,takstblad,3,FALSE)*'Partner 4'!C20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 4'!$A20,takstblad,4,FALSE)*'Partner 4'!D20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 4'!$A20,takstblad,5,FALSE)*'Partner 4'!E20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 4'!$A20,takstblad,6,FALSE)*'Partner 4'!F20,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 4'!$A20,takstblad,7,FALSE)*'Partner 4'!G20,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 4'!$A21,takstblad,3,FALSE)*'Partner 4'!C21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 4'!$A21,takstblad,4,FALSE)*'Partner 4'!D21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 4'!$A21,takstblad,5,FALSE)*'Partner 4'!E21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 4'!$A21,takstblad,6,FALSE)*[1]Partner4!F21,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 4'!$A21,takstblad,7,FALSE)*'Partner 4'!G21,\"fejl i år\"),0)","v":0},0]
["\"Choose job function\"",null,null,null,null,null,null,0,null,null,{"$f":"+IFERROR(IF(K$12=Takstblad!C$3,VLOOKUP('Partner 4'!$A22,takstblad,3,FALSE)*'Partner 4'!C22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(L$12=Takstblad!D$3,VLOOKUP('Partner 4'!$A22,takstblad,4,FALSE)*'Partner 4'!D22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(M$12=Takstblad!E$3,VLOOKUP('Partner 4'!$A22,takstblad,5,FALSE)*'Partner 4'!E22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(N$12=Takstblad!F$3,VLOOKUP('Partner 4'!$A22,takstblad,6,FALSE)*'Partner 4'!F22,\"fejl i år\"),0)","v":0},{"$f":"+IFERROR(IF(O$12=Takstblad!G$3,VLOOKUP('Partner 4'!$A22,takstblad,7,FALSE)*'Partner 4'!G22,\"fejl i år\"),0)","v":0},0]
["Total months",null,{"$f":"SUM(C13:C22)","v":0},0,0,0,0,{"$f":"SUM(H13:H22)","v":0},null,"Salary total",{"$f":"SUM(K13:K22)","v":0},{"$f":"SUM(L13:L22)","v":0},0,0,0,0]
[]
[]
[null,null,{"$f":"+C12","v":2023},{"$f":"+D12","v":2024},{"$f":"+E12","v":2025},{"$f":"+F12","v":2026},{"$f":"+G12","v":2027},"Total"]
["Running costs (consumables etc.)",null,null,null,null,null,null,{"$f":"SUM(C27:G27)","v":0}]
["Travel costs",null,null,null,null,null,null,{"$f":"SUM(C28:G28)","v":0}]
["Accomodation",null,null,null,null,null,null,{"$f":"SUM(C29:G29)","v":0}]
["Equipment",null,null,null,null,null,null,{"$f":"SUM(C30:G30)","v":0}]
["Other",null,null,null,null,null,null,{"$f":"SUM(C31:G31)","v":0}]
["Operations Total",null,{"$f":"SUM(C27:C31)-C31","v":0},{"$f":"SUM(D27:D31)-D31","v":0},{"$f":"SUM(E27:E31)-E31","v":0},{"$f":"SUM(F27:F31)-F31","v":0},{"$f":"SUM(G27:G31)-G31","v":0},{"$f":"SUM(H27:H31)","v":0}]
[]
[]
[null,"DKK",{"$f":"+C12","v":2023},2024,2025,2026,2027,"Total"]
["Salary ",null,{"$f":"+K23","v":0},{"$f":"+L23","v":0},{"$f":"+M23","v":0},{"$f":"+N23","v":0},{"$f":"+O23","v":0},{"$f":"SUM(C36:G36)","v":0}]
["Running costs (consumables etc.)",null,{"$f":"+C27","v":0},{"$f":"+D27","v":0},{"$f":"+E27","v":0},{"$f":"+F27","v":0},{"$f":"+G27","v":0},{"$f":"SUM(C37:G37)","v":0}]
["Mobility/travel",null,{"$f":"+C28+C29","v":0},{"$f":"+D28+D29","v":0},{"$f":"+E28+E29","v":0},{"$f":"+F28+F29","v":0},{"$f":"+G28+G29","v":0},{"$f":"SUM(C38:G38)","v":0}]
["Equipment",null,{"$f":"+C30","v":0},{"$f":"+D30","v":0},0,0,0,{"$f":"SUM(C39:G39)","v":0}]
["Other",null,{"$f":"+C31","v":0},{"$f":"+D31","v":0},{"$f":"+E31","v":0},{"$f":"+F31","v":0},{"$f":"+G31","v":0},{"$f":"SUM(C40:G40)","v":0}]
["Total",null,{"$f":"SUM(C36:C40)","v":0},{"$f":"SUM(D36:D40)","v":0},0,0,0,0]

{"sheet":"Total","index":6,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":false,"merged":[[8,3,8,5],[3,2,3,6],[4,2,4,6],[5,2,5,6],[6,3,6,5],[7,3,7,5],[35,0,35,1],[36,0,36,1],[37,0,37,1],[39,0,39,1],[40,0,40,1],[38,0,38,1]]}
["Budgeting CellFood AUFF Flagship"]
[]
["Institute:"]
["Projecttitle:"]
["Projectleader:"]
["Funder:",null,"AUFF"]
[]
[]
[]
[]
[]
["Choose Categori and insert count of months",null,{"$f":"+Takstblad!C3","v":2023},{"$f":"+C12+1","v":2024},{"$f":"+D12+1","v":2025},{"$f":"+E12+1","v":2026},{"$f":"+F12+1","v":2027},"Total","Comment","Salary",{"$f":"+C12","v":2023},{"$f":"+D12","v":2024},{"$f":"+E12","v":2025},{"$f":"+F12","v":2026},{"$f":"+G12","v":2027},"Total"]
["Post doc.",{"$f":"+VLOOKUP(A13,Takstblad!$A$5:$B$18,2,FALSE)","v":""},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A13,'Partner 1'!C$13:C$22)+SUMIF('Partner 2'!$A$13:$A$22,$A13,'Partner 2'!C$13:C$22)+SUMIF('Partner 3'!$A$13:$A$22,$A13,'Partner 3'!C$13:C$22)+SUMIF('Partner 4'!$A$13:$A$22,$A13,'Partner 4'!C$13:C$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A13,'Partner 1'!D$13:D$22)+SUMIF('Partner 2'!$A$13:$A$22,$A13,'Partner 2'!D$13:D$22)+SUMIF('Partner 3'!$A$13:$A$22,$A13,'Partner 3'!D$13:D$22)+SUMIF('Partner 4'!$A$13:$A$22,$A13,'Partner 4'!D$13:D$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A13,'Partner 1'!E$13:E$22)+SUMIF('Partner 2'!$A$13:$A$22,$A13,'Partner 2'!E$13:E$22)+SUMIF('Partner 3'!$A$13:$A$22,$A13,'Partner 3'!E$13:E$22)+SUMIF('Partner 4'!$A$13:$A$22,$A13,'Partner 4'!E$13:E$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A13,'Partner 1'!F$13:F$22)+SUMIF('Partner 2'!$A$13:$A$22,$A13,'Partner 2'!F$13:F$22)+SUMIF('Partner 3'!$A$13:$A$22,$A13,'Partner 3'!F$13:F$22)+SUMIF('Partner 4'!$A$13:$A$22,$A13,'Partner 4'!F$13:F$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A13,'Partner 1'!G$13:G$22)+SUMIF('Partner 2'!$A$13:$A$22,$A13,'Partner 2'!G$13:G$22)+SUMIF('Partner 3'!$A$13:$A$22,$A13,'Partner 3'!G$13:G$22)+SUMIF('Partner 4'!$A$13:$A$22,$A13,'Partner 4'!G$13:G$22)","v":0},{"$f":"SUM(C13:G13)","v":0},null,null,{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A13,'Partner 1'!K$13:K$22)+SUMIF('Partner 2'!$A$13:$A$22,$A13,'Partner 2'!K$13:K$22)+SUMIF('Partner 3'!$A$13:$A$22,$A13,'Partner 3'!K$13:K$22)+SUMIF('Partner 4'!$A$13:$A$22,$A13,'Partner 4'!K$13:K$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A13,'Partner 1'!L$13:L$22)+SUMIF('Partner 2'!$A$13:$A$22,$A13,'Partner 2'!L$13:L$22)+SUMIF('Partner 3'!$A$13:$A$22,$A13,'Partner 3'!L$13:L$22)+SUMIF('Partner 4'!$A$13:$A$22,$A13,'Partner 4'!L$13:L$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A13,'Partner 1'!M$13:M$22)+SUMIF('Partner 2'!$A$13:$A$22,$A13,'Partner 2'!M$13:M$22)+SUMIF('Partner 3'!$A$13:$A$22,$A13,'Partner 3'!M$13:M$22)+SUMIF('Partner 4'!$A$13:$A$22,$A13,'Partner 4'!M$13:M$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A13,'Partner 1'!N$13:N$22)+SUMIF('Partner 2'!$A$13:$A$22,$A13,'Partner 2'!N$13:N$22)+SUMIF('Partner 3'!$A$13:$A$22,$A13,'Partner 3'!N$13:N$22)+SUMIF('Partner 4'!$A$13:$A$22,$A13,'Partner 4'!N$13:N$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A13,'Partner 1'!O$13:O$22)+SUMIF('Partner 2'!$A$13:$A$22,$A13,'Partner 2'!O$13:O$22)+SUMIF('Partner 3'!$A$13:$A$22,$A13,'Partner 3'!O$13:O$22)+SUMIF('Partner 4'!$A$13:$A$22,$A13,'Partner 4'!O$13:O$22)","v":0},{"$f":"SUM(K13:O13)","v":0}]
["Research Assistent - avr. Rate",{"$f":"+VLOOKUP(A14,Takstblad!$A$5:$B$18,2,FALSE)","v":""},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A14,'Partner 1'!C$13:C$22)+SUMIF('Partner 2'!$A$13:$A$22,$A14,'Partner 2'!C$13:C$22)+SUMIF('Partner 3'!$A$13:$A$22,$A14,'Partner 3'!C$13:C$22)+SUMIF('Partner 4'!$A$13:$A$22,$A14,'Partner 4'!C$13:C$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A14,'Partner 1'!D$13:D$22)+SUMIF('Partner 2'!$A$13:$A$22,$A14,'Partner 2'!D$13:D$22)+SUMIF('Partner 3'!$A$13:$A$22,$A14,'Partner 3'!D$13:D$22)+SUMIF('Partner 4'!$A$13:$A$22,$A14,'Partner 4'!D$13:D$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A14,'Partner 1'!E$13:E$22)+SUMIF('Partner 2'!$A$13:$A$22,$A14,'Partner 2'!E$13:E$22)+SUMIF('Partner 3'!$A$13:$A$22,$A14,'Partner 3'!E$13:E$22)+SUMIF('Partner 4'!$A$13:$A$22,$A14,'Partner 4'!E$13:E$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A14,'Partner 1'!F$13:F$22)+SUMIF('Partner 2'!$A$13:$A$22,$A14,'Partner 2'!F$13:F$22)+SUMIF('Partner 3'!$A$13:$A$22,$A14,'Partner 3'!F$13:F$22)+SUMIF('Partner 4'!$A$13:$A$22,$A14,'Partner 4'!F$13:F$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A14,'Partner 1'!G$13:G$22)+SUMIF('Partner 2'!$A$13:$A$22,$A14,'Partner 2'!G$13:G$22)+SUMIF('Partner 3'!$A$13:$A$22,$A14,'Partner 3'!G$13:G$22)+SUMIF('Partner 4'!$A$13:$A$22,$A14,'Partner 4'!G$13:G$22)","v":0},0,null,null,{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A14,'Partner 1'!K$13:K$22)+SUMIF('Partner 2'!$A$13:$A$22,$A14,'Partner 2'!K$13:K$22)+SUMIF('Partner 3'!$A$13:$A$22,$A14,'Partner 3'!K$13:K$22)+SUMIF('Partner 4'!$A$13:$A$22,$A14,'Partner 4'!K$13:K$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A14,'Partner 1'!L$13:L$22)+SUMIF('Partner 2'!$A$13:$A$22,$A14,'Partner 2'!L$13:L$22)+SUMIF('Partner 3'!$A$13:$A$22,$A14,'Partner 3'!L$13:L$22)+SUMIF('Partner 4'!$A$13:$A$22,$A14,'Partner 4'!L$13:L$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A14,'Partner 1'!M$13:M$22)+SUMIF('Partner 2'!$A$13:$A$22,$A14,'Partner 2'!M$13:M$22)+SUMIF('Partner 3'!$A$13:$A$22,$A14,'Partner 3'!M$13:M$22)+SUMIF('Partner 4'!$A$13:$A$22,$A14,'Partner 4'!M$13:M$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A14,'Partner 1'!N$13:N$22)+SUMIF('Partner 2'!$A$13:$A$22,$A14,'Partner 2'!N$13:N$22)+SUMIF('Partner 3'!$A$13:$A$22,$A14,'Partner 3'!N$13:N$22)+SUMIF('Partner 4'!$A$13:$A$22,$A14,'Partner 4'!N$13:N$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A14,'Partner 1'!O$13:O$22)+SUMIF('Partner 2'!$A$13:$A$22,$A14,'Partner 2'!O$13:O$22)+SUMIF('Partner 3'!$A$13:$A$22,$A14,'Partner 3'!O$13:O$22)+SUMIF('Partner 4'!$A$13:$A$22,$A14,'Partner 4'!O$13:O$22)","v":0},0]
["Technician - avr. Rate",null,{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A15,'Partner 1'!C$13:C$22)+SUMIF('Partner 2'!$A$13:$A$22,$A15,'Partner 2'!C$13:C$22)+SUMIF('Partner 3'!$A$13:$A$22,$A15,'Partner 3'!C$13:C$22)+SUMIF('Partner 4'!$A$13:$A$22,$A15,'Partner 4'!C$13:C$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A15,'Partner 1'!D$13:D$22)+SUMIF('Partner 2'!$A$13:$A$22,$A15,'Partner 2'!D$13:D$22)+SUMIF('Partner 3'!$A$13:$A$22,$A15,'Partner 3'!D$13:D$22)+SUMIF('Partner 4'!$A$13:$A$22,$A15,'Partner 4'!D$13:D$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A15,'Partner 1'!E$13:E$22)+SUMIF('Partner 2'!$A$13:$A$22,$A15,'Partner 2'!E$13:E$22)+SUMIF('Partner 3'!$A$13:$A$22,$A15,'Partner 3'!E$13:E$22)+SUMIF('Partner 4'!$A$13:$A$22,$A15,'Partner 4'!E$13:E$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A15,'Partner 1'!F$13:F$22)+SUMIF('Partner 2'!$A$13:$A$22,$A15,'Partner 2'!F$13:F$22)+SUMIF('Partner 3'!$A$13:$A$22,$A15,'Partner 3'!F$13:F$22)+SUMIF('Partner 4'!$A$13:$A$22,$A15,'Partner 4'!F$13:F$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A15,'Partner 1'!G$13:G$22)+SUMIF('Partner 2'!$A$13:$A$22,$A15,'Partner 2'!G$13:G$22)+SUMIF('Partner 3'!$A$13:$A$22,$A15,'Partner 3'!G$13:G$22)+SUMIF('Partner 4'!$A$13:$A$22,$A15,'Partner 4'!G$13:G$22)","v":0},0,null,null,{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A15,'Partner 1'!K$13:K$22)+SUMIF('Partner 2'!$A$13:$A$22,$A15,'Partner 2'!K$13:K$22)+SUMIF('Partner 3'!$A$13:$A$22,$A15,'Partner 3'!K$13:K$22)+SUMIF('Partner 4'!$A$13:$A$22,$A15,'Partner 4'!K$13:K$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A15,'Partner 1'!L$13:L$22)+SUMIF('Partner 2'!$A$13:$A$22,$A15,'Partner 2'!L$13:L$22)+SUMIF('Partner 3'!$A$13:$A$22,$A15,'Partner 3'!L$13:L$22)+SUMIF('Partner 4'!$A$13:$A$22,$A15,'Partner 4'!L$13:L$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A15,'Partner 1'!M$13:M$22)+SUMIF('Partner 2'!$A$13:$A$22,$A15,'Partner 2'!M$13:M$22)+SUMIF('Partner 3'!$A$13:$A$22,$A15,'Partner 3'!M$13:M$22)+SUMIF('Partner 4'!$A$13:$A$22,$A15,'Partner 4'!M$13:M$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A15,'Partner 1'!N$13:N$22)+SUMIF('Partner 2'!$A$13:$A$22,$A15,'Partner 2'!N$13:N$22)+SUMIF('Partner 3'!$A$13:$A$22,$A15,'Partner 3'!N$13:N$22)+SUMIF('Partner 4'!$A$13:$A$22,$A15,'Partner 4'!N$13:N$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A15,'Partner 1'!O$13:O$22)+SUMIF('Partner 2'!$A$13:$A$22,$A15,'Partner 2'!O$13:O$22)+SUMIF('Partner 3'!$A$13:$A$22,$A15,'Partner 3'!O$13:O$22)+SUMIF('Partner 4'!$A$13:$A$22,$A15,'Partner 4'!O$13:O$22)","v":0},0]
["Student help",{"$f":"+VLOOKUP(A16,Takstblad!$A$5:$B$18,2,FALSE)","v":""},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A16,'Partner 1'!C$13:C$22)+SUMIF('Partner 2'!$A$13:$A$22,$A16,'Partner 2'!C$13:C$22)+SUMIF('Partner 3'!$A$13:$A$22,$A16,'Partner 3'!C$13:C$22)+SUMIF('Partner 4'!$A$13:$A$22,$A16,'Partner 4'!C$13:C$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A16,'Partner 1'!D$13:D$22)+SUMIF('Partner 2'!$A$13:$A$22,$A16,'Partner 2'!D$13:D$22)+SUMIF('Partner 3'!$A$13:$A$22,$A16,'Partner 3'!D$13:D$22)+SUMIF('Partner 4'!$A$13:$A$22,$A16,'Partner 4'!D$13:D$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A16,'Partner 1'!E$13:E$22)+SUMIF('Partner 2'!$A$13:$A$22,$A16,'Partner 2'!E$13:E$22)+SUMIF('Partner 3'!$A$13:$A$22,$A16,'Partner 3'!E$13:E$22)+SUMIF('Partner 4'!$A$13:$A$22,$A16,'Partner 4'!E$13:E$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A16,'Partner 1'!F$13:F$22)+SUMIF('Partner 2'!$A$13:$A$22,$A16,'Partner 2'!F$13:F$22)+SUMIF('Partner 3'!$A$13:$A$22,$A16,'Partner 3'!F$13:F$22)+SUMIF('Partner 4'!$A$13:$A$22,$A16,'Partner 4'!F$13:F$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A16,'Partner 1'!G$13:G$22)+SUMIF('Partner 2'!$A$13:$A$22,$A16,'Partner 2'!G$13:G$22)+SUMIF('Partner 3'!$A$13:$A$22,$A16,'Partner 3'!G$13:G$22)+SUMIF('Partner 4'!$A$13:$A$22,$A16,'Partner 4'!G$13:G$22)","v":0},0,null,null,{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A16,'Partner 1'!K$13:K$22)+SUMIF('Partner 2'!$A$13:$A$22,$A16,'Partner 2'!K$13:K$22)+SUMIF('Partner 3'!$A$13:$A$22,$A16,'Partner 3'!K$13:K$22)+SUMIF('Partner 4'!$A$13:$A$22,$A16,'Partner 4'!K$13:K$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A16,'Partner 1'!L$13:L$22)+SUMIF('Partner 2'!$A$13:$A$22,$A16,'Partner 2'!L$13:L$22)+SUMIF('Partner 3'!$A$13:$A$22,$A16,'Partner 3'!L$13:L$22)+SUMIF('Partner 4'!$A$13:$A$22,$A16,'Partner 4'!L$13:L$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A16,'Partner 1'!M$13:M$22)+SUMIF('Partner 2'!$A$13:$A$22,$A16,'Partner 2'!M$13:M$22)+SUMIF('Partner 3'!$A$13:$A$22,$A16,'Partner 3'!M$13:M$22)+SUMIF('Partner 4'!$A$13:$A$22,$A16,'Partner 4'!M$13:M$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A16,'Partner 1'!N$13:N$22)+SUMIF('Partner 2'!$A$13:$A$22,$A16,'Partner 2'!N$13:N$22)+SUMIF('Partner 3'!$A$13:$A$22,$A16,'Partner 3'!N$13:N$22)+SUMIF('Partner 4'!$A$13:$A$22,$A16,'Partner 4'!N$13:N$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A16,'Partner 1'!O$13:O$22)+SUMIF('Partner 2'!$A$13:$A$22,$A16,'Partner 2'!O$13:O$22)+SUMIF('Partner 3'!$A$13:$A$22,$A16,'Partner 3'!O$13:O$22)+SUMIF('Partner 4'!$A$13:$A$22,$A16,'Partner 4'!O$13:O$22)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A17,Takstblad!$A$5:$B$18,2,FALSE)","v":""},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A17,'Partner 1'!C$13:C$22)+SUMIF('Partner 2'!$A$13:$A$22,$A17,'Partner 2'!C$13:C$22)+SUMIF('Partner 3'!$A$13:$A$22,$A17,'Partner 3'!C$13:C$22)+SUMIF('Partner 4'!$A$13:$A$22,$A17,'Partner 4'!C$13:C$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A17,'Partner 1'!D$13:D$22)+SUMIF('Partner 2'!$A$13:$A$22,$A17,'Partner 2'!D$13:D$22)+SUMIF('Partner 3'!$A$13:$A$22,$A17,'Partner 3'!D$13:D$22)+SUMIF('Partner 4'!$A$13:$A$22,$A17,'Partner 4'!D$13:D$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A17,'Partner 1'!E$13:E$22)+SUMIF('Partner 2'!$A$13:$A$22,$A17,'Partner 2'!E$13:E$22)+SUMIF('Partner 3'!$A$13:$A$22,$A17,'Partner 3'!E$13:E$22)+SUMIF('Partner 4'!$A$13:$A$22,$A17,'Partner 4'!E$13:E$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A17,'Partner 1'!F$13:F$22)+SUMIF('Partner 2'!$A$13:$A$22,$A17,'Partner 2'!F$13:F$22)+SUMIF('Partner 3'!$A$13:$A$22,$A17,'Partner 3'!F$13:F$22)+SUMIF('Partner 4'!$A$13:$A$22,$A17,'Partner 4'!F$13:F$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A17,'Partner 1'!G$13:G$22)+SUMIF('Partner 2'!$A$13:$A$22,$A17,'Partner 2'!G$13:G$22)+SUMIF('Partner 3'!$A$13:$A$22,$A17,'Partner 3'!G$13:G$22)+SUMIF('Partner 4'!$A$13:$A$22,$A17,'Partner 4'!G$13:G$22)","v":0},0,null,null,{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A17,'Partner 1'!K$13:K$22)+SUMIF('Partner 2'!$A$13:$A$22,$A17,'Partner 2'!K$13:K$22)+SUMIF('Partner 3'!$A$13:$A$22,$A17,'Partner 3'!K$13:K$22)+SUMIF('Partner 4'!$A$13:$A$22,$A17,'Partner 4'!K$13:K$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A17,'Partner 1'!L$13:L$22)+SUMIF('Partner 2'!$A$13:$A$22,$A17,'Partner 2'!L$13:L$22)+SUMIF('Partner 3'!$A$13:$A$22,$A17,'Partner 3'!L$13:L$22)+SUMIF('Partner 4'!$A$13:$A$22,$A17,'Partner 4'!L$13:L$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A17,'Partner 1'!M$13:M$22)+SUMIF('Partner 2'!$A$13:$A$22,$A17,'Partner 2'!M$13:M$22)+SUMIF('Partner 3'!$A$13:$A$22,$A17,'Partner 3'!M$13:M$22)+SUMIF('Partner 4'!$A$13:$A$22,$A17,'Partner 4'!M$13:M$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A17,'Partner 1'!N$13:N$22)+SUMIF('Partner 2'!$A$13:$A$22,$A17,'Partner 2'!N$13:N$22)+SUMIF('Partner 3'!$A$13:$A$22,$A17,'Partner 3'!N$13:N$22)+SUMIF('Partner 4'!$A$13:$A$22,$A17,'Partner 4'!N$13:N$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A17,'Partner 1'!O$13:O$22)+SUMIF('Partner 2'!$A$13:$A$22,$A17,'Partner 2'!O$13:O$22)+SUMIF('Partner 3'!$A$13:$A$22,$A17,'Partner 3'!O$13:O$22)+SUMIF('Partner 4'!$A$13:$A$22,$A17,'Partner 4'!O$13:O$22)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A18,Takstblad!$A$5:$B$18,2,FALSE)","v":""},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A18,'Partner 1'!C$13:C$22)+SUMIF('Partner 2'!$A$13:$A$22,$A18,'Partner 2'!C$13:C$22)+SUMIF('Partner 3'!$A$13:$A$22,$A18,'Partner 3'!C$13:C$22)+SUMIF('Partner 4'!$A$13:$A$22,$A18,'Partner 4'!C$13:C$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A18,'Partner 1'!D$13:D$22)+SUMIF('Partner 2'!$A$13:$A$22,$A18,'Partner 2'!D$13:D$22)+SUMIF('Partner 3'!$A$13:$A$22,$A18,'Partner 3'!D$13:D$22)+SUMIF('Partner 4'!$A$13:$A$22,$A18,'Partner 4'!D$13:D$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A18,'Partner 1'!E$13:E$22)+SUMIF('Partner 2'!$A$13:$A$22,$A18,'Partner 2'!E$13:E$22)+SUMIF('Partner 3'!$A$13:$A$22,$A18,'Partner 3'!E$13:E$22)+SUMIF('Partner 4'!$A$13:$A$22,$A18,'Partner 4'!E$13:E$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A18,'Partner 1'!F$13:F$22)+SUMIF('Partner 2'!$A$13:$A$22,$A18,'Partner 2'!F$13:F$22)+SUMIF('Partner 3'!$A$13:$A$22,$A18,'Partner 3'!F$13:F$22)+SUMIF('Partner 4'!$A$13:$A$22,$A18,'Partner 4'!F$13:F$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A18,'Partner 1'!G$13:G$22)+SUMIF('Partner 2'!$A$13:$A$22,$A18,'Partner 2'!G$13:G$22)+SUMIF('Partner 3'!$A$13:$A$22,$A18,'Partner 3'!G$13:G$22)+SUMIF('Partner 4'!$A$13:$A$22,$A18,'Partner 4'!G$13:G$22)","v":0},0,null,null,{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A18,'Partner 1'!K$13:K$22)+SUMIF('Partner 2'!$A$13:$A$22,$A18,'Partner 2'!K$13:K$22)+SUMIF('Partner 3'!$A$13:$A$22,$A18,'Partner 3'!K$13:K$22)+SUMIF('Partner 4'!$A$13:$A$22,$A18,'Partner 4'!K$13:K$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A18,'Partner 1'!L$13:L$22)+SUMIF('Partner 2'!$A$13:$A$22,$A18,'Partner 2'!L$13:L$22)+SUMIF('Partner 3'!$A$13:$A$22,$A18,'Partner 3'!L$13:L$22)+SUMIF('Partner 4'!$A$13:$A$22,$A18,'Partner 4'!L$13:L$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A18,'Partner 1'!M$13:M$22)+SUMIF('Partner 2'!$A$13:$A$22,$A18,'Partner 2'!M$13:M$22)+SUMIF('Partner 3'!$A$13:$A$22,$A18,'Partner 3'!M$13:M$22)+SUMIF('Partner 4'!$A$13:$A$22,$A18,'Partner 4'!M$13:M$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A18,'Partner 1'!N$13:N$22)+SUMIF('Partner 2'!$A$13:$A$22,$A18,'Partner 2'!N$13:N$22)+SUMIF('Partner 3'!$A$13:$A$22,$A18,'Partner 3'!N$13:N$22)+SUMIF('Partner 4'!$A$13:$A$22,$A18,'Partner 4'!N$13:N$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A18,'Partner 1'!O$13:O$22)+SUMIF('Partner 2'!$A$13:$A$22,$A18,'Partner 2'!O$13:O$22)+SUMIF('Partner 3'!$A$13:$A$22,$A18,'Partner 3'!O$13:O$22)+SUMIF('Partner 4'!$A$13:$A$22,$A18,'Partner 4'!O$13:O$22)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A19,Takstblad!$A$5:$B$18,2,FALSE)","v":""},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A19,'Partner 1'!C$13:C$22)+SUMIF('Partner 2'!$A$13:$A$22,$A19,'Partner 2'!C$13:C$22)+SUMIF('Partner 3'!$A$13:$A$22,$A19,'Partner 3'!C$13:C$22)+SUMIF('Partner 4'!$A$13:$A$22,$A19,'Partner 4'!C$13:C$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A19,'Partner 1'!D$13:D$22)+SUMIF('Partner 2'!$A$13:$A$22,$A19,'Partner 2'!D$13:D$22)+SUMIF('Partner 3'!$A$13:$A$22,$A19,'Partner 3'!D$13:D$22)+SUMIF('Partner 4'!$A$13:$A$22,$A19,'Partner 4'!D$13:D$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A19,'Partner 1'!E$13:E$22)+SUMIF('Partner 2'!$A$13:$A$22,$A19,'Partner 2'!E$13:E$22)+SUMIF('Partner 3'!$A$13:$A$22,$A19,'Partner 3'!E$13:E$22)+SUMIF('Partner 4'!$A$13:$A$22,$A19,'Partner 4'!E$13:E$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A19,'Partner 1'!F$13:F$22)+SUMIF('Partner 2'!$A$13:$A$22,$A19,'Partner 2'!F$13:F$22)+SUMIF('Partner 3'!$A$13:$A$22,$A19,'Partner 3'!F$13:F$22)+SUMIF('Partner 4'!$A$13:$A$22,$A19,'Partner 4'!F$13:F$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A19,'Partner 1'!G$13:G$22)+SUMIF('Partner 2'!$A$13:$A$22,$A19,'Partner 2'!G$13:G$22)+SUMIF('Partner 3'!$A$13:$A$22,$A19,'Partner 3'!G$13:G$22)+SUMIF('Partner 4'!$A$13:$A$22,$A19,'Partner 4'!G$13:G$22)","v":0},0,null,null,{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A19,'Partner 1'!K$13:K$22)+SUMIF('Partner 2'!$A$13:$A$22,$A19,'Partner 2'!K$13:K$22)+SUMIF('Partner 3'!$A$13:$A$22,$A19,'Partner 3'!K$13:K$22)+SUMIF('Partner 4'!$A$13:$A$22,$A19,'Partner 4'!K$13:K$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A19,'Partner 1'!L$13:L$22)+SUMIF('Partner 2'!$A$13:$A$22,$A19,'Partner 2'!L$13:L$22)+SUMIF('Partner 3'!$A$13:$A$22,$A19,'Partner 3'!L$13:L$22)+SUMIF('Partner 4'!$A$13:$A$22,$A19,'Partner 4'!L$13:L$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A19,'Partner 1'!M$13:M$22)+SUMIF('Partner 2'!$A$13:$A$22,$A19,'Partner 2'!M$13:M$22)+SUMIF('Partner 3'!$A$13:$A$22,$A19,'Partner 3'!M$13:M$22)+SUMIF('Partner 4'!$A$13:$A$22,$A19,'Partner 4'!M$13:M$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A19,'Partner 1'!N$13:N$22)+SUMIF('Partner 2'!$A$13:$A$22,$A19,'Partner 2'!N$13:N$22)+SUMIF('Partner 3'!$A$13:$A$22,$A19,'Partner 3'!N$13:N$22)+SUMIF('Partner 4'!$A$13:$A$22,$A19,'Partner 4'!N$13:N$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A19,'Partner 1'!O$13:O$22)+SUMIF('Partner 2'!$A$13:$A$22,$A19,'Partner 2'!O$13:O$22)+SUMIF('Partner 3'!$A$13:$A$22,$A19,'Partner 3'!O$13:O$22)+SUMIF('Partner 4'!$A$13:$A$22,$A19,'Partner 4'!O$13:O$22)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A20,Takstblad!$A$5:$B$18,2,FALSE)","v":""},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A20,'Partner 1'!C$13:C$22)+SUMIF('Partner 2'!$A$13:$A$22,$A20,'Partner 2'!C$13:C$22)+SUMIF('Partner 3'!$A$13:$A$22,$A20,'Partner 3'!C$13:C$22)+SUMIF('Partner 4'!$A$13:$A$22,$A20,'Partner 4'!C$13:C$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A20,'Partner 1'!D$13:D$22)+SUMIF('Partner 2'!$A$13:$A$22,$A20,'Partner 2'!D$13:D$22)+SUMIF('Partner 3'!$A$13:$A$22,$A20,'Partner 3'!D$13:D$22)+SUMIF('Partner 4'!$A$13:$A$22,$A20,'Partner 4'!D$13:D$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A20,'Partner 1'!E$13:E$22)+SUMIF('Partner 2'!$A$13:$A$22,$A20,'Partner 2'!E$13:E$22)+SUMIF('Partner 3'!$A$13:$A$22,$A20,'Partner 3'!E$13:E$22)+SUMIF('Partner 4'!$A$13:$A$22,$A20,'Partner 4'!E$13:E$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A20,'Partner 1'!F$13:F$22)+SUMIF('Partner 2'!$A$13:$A$22,$A20,'Partner 2'!F$13:F$22)+SUMIF('Partner 3'!$A$13:$A$22,$A20,'Partner 3'!F$13:F$22)+SUMIF('Partner 4'!$A$13:$A$22,$A20,'Partner 4'!F$13:F$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A20,'Partner 1'!G$13:G$22)+SUMIF('Partner 2'!$A$13:$A$22,$A20,'Partner 2'!G$13:G$22)+SUMIF('Partner 3'!$A$13:$A$22,$A20,'Partner 3'!G$13:G$22)+SUMIF('Partner 4'!$A$13:$A$22,$A20,'Partner 4'!G$13:G$22)","v":0},0,null,null,{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A20,'Partner 1'!K$13:K$22)+SUMIF('Partner 2'!$A$13:$A$22,$A20,'Partner 2'!K$13:K$22)+SUMIF('Partner 3'!$A$13:$A$22,$A20,'Partner 3'!K$13:K$22)+SUMIF('Partner 4'!$A$13:$A$22,$A20,'Partner 4'!K$13:K$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A20,'Partner 1'!L$13:L$22)+SUMIF('Partner 2'!$A$13:$A$22,$A20,'Partner 2'!L$13:L$22)+SUMIF('Partner 3'!$A$13:$A$22,$A20,'Partner 3'!L$13:L$22)+SUMIF('Partner 4'!$A$13:$A$22,$A20,'Partner 4'!L$13:L$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A20,'Partner 1'!M$13:M$22)+SUMIF('Partner 2'!$A$13:$A$22,$A20,'Partner 2'!M$13:M$22)+SUMIF('Partner 3'!$A$13:$A$22,$A20,'Partner 3'!M$13:M$22)+SUMIF('Partner 4'!$A$13:$A$22,$A20,'Partner 4'!M$13:M$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A20,'Partner 1'!N$13:N$22)+SUMIF('Partner 2'!$A$13:$A$22,$A20,'Partner 2'!N$13:N$22)+SUMIF('Partner 3'!$A$13:$A$22,$A20,'Partner 3'!N$13:N$22)+SUMIF('Partner 4'!$A$13:$A$22,$A20,'Partner 4'!N$13:N$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A20,'Partner 1'!O$13:O$22)+SUMIF('Partner 2'!$A$13:$A$22,$A20,'Partner 2'!O$13:O$22)+SUMIF('Partner 3'!$A$13:$A$22,$A20,'Partner 3'!O$13:O$22)+SUMIF('Partner 4'!$A$13:$A$22,$A20,'Partner 4'!O$13:O$22)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A21,Takstblad!$A$5:$B$18,2,FALSE)","v":""},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A21,'Partner 1'!C$13:C$22)+SUMIF('Partner 2'!$A$13:$A$22,$A21,'Partner 2'!C$13:C$22)+SUMIF('Partner 3'!$A$13:$A$22,$A21,'Partner 3'!C$13:C$22)+SUMIF('Partner 4'!$A$13:$A$22,$A21,'Partner 4'!C$13:C$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A21,'Partner 1'!D$13:D$22)+SUMIF('Partner 2'!$A$13:$A$22,$A21,'Partner 2'!D$13:D$22)+SUMIF('Partner 3'!$A$13:$A$22,$A21,'Partner 3'!D$13:D$22)+SUMIF('Partner 4'!$A$13:$A$22,$A21,'Partner 4'!D$13:D$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A21,'Partner 1'!E$13:E$22)+SUMIF('Partner 2'!$A$13:$A$22,$A21,'Partner 2'!E$13:E$22)+SUMIF('Partner 3'!$A$13:$A$22,$A21,'Partner 3'!E$13:E$22)+SUMIF('Partner 4'!$A$13:$A$22,$A21,'Partner 4'!E$13:E$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A21,'Partner 1'!F$13:F$22)+SUMIF('Partner 2'!$A$13:$A$22,$A21,'Partner 2'!F$13:F$22)+SUMIF('Partner 3'!$A$13:$A$22,$A21,'Partner 3'!F$13:F$22)+SUMIF('Partner 4'!$A$13:$A$22,$A21,'Partner 4'!F$13:F$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A21,'Partner 1'!G$13:G$22)+SUMIF('Partner 2'!$A$13:$A$22,$A21,'Partner 2'!G$13:G$22)+SUMIF('Partner 3'!$A$13:$A$22,$A21,'Partner 3'!G$13:G$22)+SUMIF('Partner 4'!$A$13:$A$22,$A21,'Partner 4'!G$13:G$22)","v":0},0,null,null,{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A21,'Partner 1'!K$13:K$22)+SUMIF('Partner 2'!$A$13:$A$22,$A21,'Partner 2'!K$13:K$22)+SUMIF('Partner 3'!$A$13:$A$22,$A21,'Partner 3'!K$13:K$22)+SUMIF('Partner 4'!$A$13:$A$22,$A21,'Partner 4'!K$13:K$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A21,'Partner 1'!L$13:L$22)+SUMIF('Partner 2'!$A$13:$A$22,$A21,'Partner 2'!L$13:L$22)+SUMIF('Partner 3'!$A$13:$A$22,$A21,'Partner 3'!L$13:L$22)+SUMIF('Partner 4'!$A$13:$A$22,$A21,'Partner 4'!L$13:L$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A21,'Partner 1'!M$13:M$22)+SUMIF('Partner 2'!$A$13:$A$22,$A21,'Partner 2'!M$13:M$22)+SUMIF('Partner 3'!$A$13:$A$22,$A21,'Partner 3'!M$13:M$22)+SUMIF('Partner 4'!$A$13:$A$22,$A21,'Partner 4'!M$13:M$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A21,'Partner 1'!N$13:N$22)+SUMIF('Partner 2'!$A$13:$A$22,$A21,'Partner 2'!N$13:N$22)+SUMIF('Partner 3'!$A$13:$A$22,$A21,'Partner 3'!N$13:N$22)+SUMIF('Partner 4'!$A$13:$A$22,$A21,'Partner 4'!N$13:N$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A21,'Partner 1'!O$13:O$22)+SUMIF('Partner 2'!$A$13:$A$22,$A21,'Partner 2'!O$13:O$22)+SUMIF('Partner 3'!$A$13:$A$22,$A21,'Partner 3'!O$13:O$22)+SUMIF('Partner 4'!$A$13:$A$22,$A21,'Partner 4'!O$13:O$22)","v":0},0]
["\"Choose job function\"",{"$f":"+VLOOKUP(A22,Takstblad!$A$5:$B$18,2,FALSE)","v":""},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A22,'Partner 1'!C$13:C$22)+SUMIF('Partner 2'!$A$13:$A$22,$A22,'Partner 2'!C$13:C$22)+SUMIF('Partner 3'!$A$13:$A$22,$A22,'Partner 3'!C$13:C$22)+SUMIF('Partner 4'!$A$13:$A$22,$A22,'Partner 4'!C$13:C$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A22,'Partner 1'!D$13:D$22)+SUMIF('Partner 2'!$A$13:$A$22,$A22,'Partner 2'!D$13:D$22)+SUMIF('Partner 3'!$A$13:$A$22,$A22,'Partner 3'!D$13:D$22)+SUMIF('Partner 4'!$A$13:$A$22,$A22,'Partner 4'!D$13:D$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A22,'Partner 1'!E$13:E$22)+SUMIF('Partner 2'!$A$13:$A$22,$A22,'Partner 2'!E$13:E$22)+SUMIF('Partner 3'!$A$13:$A$22,$A22,'Partner 3'!E$13:E$22)+SUMIF('Partner 4'!$A$13:$A$22,$A22,'Partner 4'!E$13:E$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A22,'Partner 1'!F$13:F$22)+SUMIF('Partner 2'!$A$13:$A$22,$A22,'Partner 2'!F$13:F$22)+SUMIF('Partner 3'!$A$13:$A$22,$A22,'Partner 3'!F$13:F$22)+SUMIF('Partner 4'!$A$13:$A$22,$A22,'Partner 4'!F$13:F$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A22,'Partner 1'!G$13:G$22)+SUMIF('Partner 2'!$A$13:$A$22,$A22,'Partner 2'!G$13:G$22)+SUMIF('Partner 3'!$A$13:$A$22,$A22,'Partner 3'!G$13:G$22)+SUMIF('Partner 4'!$A$13:$A$22,$A22,'Partner 4'!G$13:G$22)","v":0},0,null,null,{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A22,'Partner 1'!K$13:K$22)+SUMIF('Partner 2'!$A$13:$A$22,$A22,'Partner 2'!K$13:K$22)+SUMIF('Partner 3'!$A$13:$A$22,$A22,'Partner 3'!K$13:K$22)+SUMIF('Partner 4'!$A$13:$A$22,$A22,'Partner 4'!K$13:K$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A22,'Partner 1'!L$13:L$22)+SUMIF('Partner 2'!$A$13:$A$22,$A22,'Partner 2'!L$13:L$22)+SUMIF('Partner 3'!$A$13:$A$22,$A22,'Partner 3'!L$13:L$22)+SUMIF('Partner 4'!$A$13:$A$22,$A22,'Partner 4'!L$13:L$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A22,'Partner 1'!M$13:M$22)+SUMIF('Partner 2'!$A$13:$A$22,$A22,'Partner 2'!M$13:M$22)+SUMIF('Partner 3'!$A$13:$A$22,$A22,'Partner 3'!M$13:M$22)+SUMIF('Partner 4'!$A$13:$A$22,$A22,'Partner 4'!M$13:M$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A22,'Partner 1'!N$13:N$22)+SUMIF('Partner 2'!$A$13:$A$22,$A22,'Partner 2'!N$13:N$22)+SUMIF('Partner 3'!$A$13:$A$22,$A22,'Partner 3'!N$13:N$22)+SUMIF('Partner 4'!$A$13:$A$22,$A22,'Partner 4'!N$13:N$22)","v":0},{"$f":"SUMIF('Partner 1'!$A$13:$A$22,$A22,'Partner 1'!O$13:O$22)+SUMIF('Partner 2'!$A$13:$A$22,$A22,'Partner 2'!O$13:O$22)+SUMIF('Partner 3'!$A$13:$A$22,$A22,'Partner 3'!O$13:O$22)+SUMIF('Partner 4'!$A$13:$A$22,$A22,'Partner 4'!O$13:O$22)","v":0},0]
["Total months",null,{"$f":"SUM(C13:C22)","v":0},0,0,0,0,{"$f":"SUM(H13:H22)","v":0},null,"Salary total",{"$f":"SUM(K13:K22)","v":0},{"$f":"SUM(L13:L22)","v":0},0,0,0,0]
[]
[]
[null,null,{"$f":"+C12","v":2023},{"$f":"+D12","v":2024},{"$f":"+E12","v":2025},{"$f":"+F12","v":2026},{"$f":"+G12","v":2027},"Total"]
["Running costs (consumables etc.)",null,{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A27,'Partner 1'!C$27:C$32)+SUMIF('Partner 2'!$A$27:$A$32,$A27,'Partner 2'!C$27:C$32)+SUMIF('Partner 3'!$A$27:$A$32,$A27,'Partner 3'!C$27:C$32)+SUMIF('Partner 4'!$A$27:$A$32,$A27,'Partner 4'!C$27:C$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A27,'Partner 1'!D$27:D$32)+SUMIF('Partner 2'!$A$27:$A$32,$A27,'Partner 2'!D$27:D$32)+SUMIF('Partner 3'!$A$27:$A$32,$A27,'Partner 3'!D$27:D$32)+SUMIF('Partner 4'!$A$27:$A$32,$A27,'Partner 4'!D$27:D$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A27,'Partner 1'!E$27:E$32)+SUMIF('Partner 2'!$A$27:$A$32,$A27,'Partner 2'!E$27:E$32)+SUMIF('Partner 3'!$A$27:$A$32,$A27,'Partner 3'!E$27:E$32)+SUMIF('Partner 4'!$A$27:$A$32,$A27,'Partner 4'!E$27:E$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A27,'Partner 1'!F$27:F$32)+SUMIF('Partner 2'!$A$27:$A$32,$A27,'Partner 2'!F$27:F$32)+SUMIF('Partner 3'!$A$27:$A$32,$A27,'Partner 3'!F$27:F$32)+SUMIF('Partner 4'!$A$27:$A$32,$A27,'Partner 4'!F$27:F$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A27,'Partner 1'!G$27:G$32)+SUMIF('Partner 2'!$A$27:$A$32,$A27,'Partner 2'!G$27:G$32)+SUMIF('Partner 3'!$A$27:$A$32,$A27,'Partner 3'!G$27:G$32)+SUMIF('Partner 4'!$A$27:$A$32,$A27,'Partner 4'!G$27:G$32)","v":0},{"$f":"SUM(C27:G27)","v":0}]
["Travel costs",null,{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A28,'Partner 1'!C$27:C$32)+SUMIF('Partner 2'!$A$27:$A$32,$A28,'Partner 2'!C$27:C$32)+SUMIF('Partner 3'!$A$27:$A$32,$A28,'Partner 3'!C$27:C$32)+SUMIF('Partner 4'!$A$27:$A$32,$A28,'Partner 4'!C$27:C$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A28,'Partner 1'!D$27:D$32)+SUMIF('Partner 2'!$A$27:$A$32,$A28,'Partner 2'!D$27:D$32)+SUMIF('Partner 3'!$A$27:$A$32,$A28,'Partner 3'!D$27:D$32)+SUMIF('Partner 4'!$A$27:$A$32,$A28,'Partner 4'!D$27:D$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A28,'Partner 1'!E$27:E$32)+SUMIF('Partner 2'!$A$27:$A$32,$A28,'Partner 2'!E$27:E$32)+SUMIF('Partner 3'!$A$27:$A$32,$A28,'Partner 3'!E$27:E$32)+SUMIF('Partner 4'!$A$27:$A$32,$A28,'Partner 4'!E$27:E$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A28,'Partner 1'!F$27:F$32)+SUMIF('Partner 2'!$A$27:$A$32,$A28,'Partner 2'!F$27:F$32)+SUMIF('Partner 3'!$A$27:$A$32,$A28,'Partner 3'!F$27:F$32)+SUMIF('Partner 4'!$A$27:$A$32,$A28,'Partner 4'!F$27:F$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A28,'Partner 1'!G$27:G$32)+SUMIF('Partner 2'!$A$27:$A$32,$A28,'Partner 2'!G$27:G$32)+SUMIF('Partner 3'!$A$27:$A$32,$A28,'Partner 3'!G$27:G$32)+SUMIF('Partner 4'!$A$27:$A$32,$A28,'Partner 4'!G$27:G$32)","v":0},{"$f":"SUM(C28:G28)","v":0}]
["Accomodation",null,{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A29,'Partner 1'!C$27:C$32)+SUMIF('Partner 2'!$A$27:$A$32,$A29,'Partner 2'!C$27:C$32)+SUMIF('Partner 3'!$A$27:$A$32,$A29,'Partner 3'!C$27:C$32)+SUMIF('Partner 4'!$A$27:$A$32,$A29,'Partner 4'!C$27:C$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A29,'Partner 1'!D$27:D$32)+SUMIF('Partner 2'!$A$27:$A$32,$A29,'Partner 2'!D$27:D$32)+SUMIF('Partner 3'!$A$27:$A$32,$A29,'Partner 3'!D$27:D$32)+SUMIF('Partner 4'!$A$27:$A$32,$A29,'Partner 4'!D$27:D$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A29,'Partner 1'!E$27:E$32)+SUMIF('Partner 2'!$A$27:$A$32,$A29,'Partner 2'!E$27:E$32)+SUMIF('Partner 3'!$A$27:$A$32,$A29,'Partner 3'!E$27:E$32)+SUMIF('Partner 4'!$A$27:$A$32,$A29,'Partner 4'!E$27:E$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A29,'Partner 1'!F$27:F$32)+SUMIF('Partner 2'!$A$27:$A$32,$A29,'Partner 2'!F$27:F$32)+SUMIF('Partner 3'!$A$27:$A$32,$A29,'Partner 3'!F$27:F$32)+SUMIF('Partner 4'!$A$27:$A$32,$A29,'Partner 4'!F$27:F$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A29,'Partner 1'!G$27:G$32)+SUMIF('Partner 2'!$A$27:$A$32,$A29,'Partner 2'!G$27:G$32)+SUMIF('Partner 3'!$A$27:$A$32,$A29,'Partner 3'!G$27:G$32)+SUMIF('Partner 4'!$A$27:$A$32,$A29,'Partner 4'!G$27:G$32)","v":0},{"$f":"SUM(C29:G29)","v":0}]
["Equipment",null,{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A30,'Partner 1'!C$27:C$32)+SUMIF('Partner 2'!$A$27:$A$32,$A30,'Partner 2'!C$27:C$32)+SUMIF('Partner 3'!$A$27:$A$32,$A30,'Partner 3'!C$27:C$32)+SUMIF('Partner 4'!$A$27:$A$32,$A30,'Partner 4'!C$27:C$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A30,'Partner 1'!D$27:D$32)+SUMIF('Partner 2'!$A$27:$A$32,$A30,'Partner 2'!D$27:D$32)+SUMIF('Partner 3'!$A$27:$A$32,$A30,'Partner 3'!D$27:D$32)+SUMIF('Partner 4'!$A$27:$A$32,$A30,'Partner 4'!D$27:D$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A30,'Partner 1'!E$27:E$32)+SUMIF('Partner 2'!$A$27:$A$32,$A30,'Partner 2'!E$27:E$32)+SUMIF('Partner 3'!$A$27:$A$32,$A30,'Partner 3'!E$27:E$32)+SUMIF('Partner 4'!$A$27:$A$32,$A30,'Partner 4'!E$27:E$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A30,'Partner 1'!F$27:F$32)+SUMIF('Partner 2'!$A$27:$A$32,$A30,'Partner 2'!F$27:F$32)+SUMIF('Partner 3'!$A$27:$A$32,$A30,'Partner 3'!F$27:F$32)+SUMIF('Partner 4'!$A$27:$A$32,$A30,'Partner 4'!F$27:F$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A30,'Partner 1'!G$27:G$32)+SUMIF('Partner 2'!$A$27:$A$32,$A30,'Partner 2'!G$27:G$32)+SUMIF('Partner 3'!$A$27:$A$32,$A30,'Partner 3'!G$27:G$32)+SUMIF('Partner 4'!$A$27:$A$32,$A30,'Partner 4'!G$27:G$32)","v":0},{"$f":"SUM(C30:G30)","v":0}]
["Other",null,{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A31,'Partner 1'!C$27:C$32)+SUMIF('Partner 2'!$A$27:$A$32,$A31,'Partner 2'!C$27:C$32)+SUMIF('Partner 3'!$A$27:$A$32,$A31,'Partner 3'!C$27:C$32)+SUMIF('Partner 4'!$A$27:$A$32,$A31,'Partner 4'!C$27:C$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A31,'Partner 1'!D$27:D$32)+SUMIF('Partner 2'!$A$27:$A$32,$A31,'Partner 2'!D$27:D$32)+SUMIF('Partner 3'!$A$27:$A$32,$A31,'Partner 3'!D$27:D$32)+SUMIF('Partner 4'!$A$27:$A$32,$A31,'Partner 4'!D$27:D$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A31,'Partner 1'!E$27:E$32)+SUMIF('Partner 2'!$A$27:$A$32,$A31,'Partner 2'!E$27:E$32)+SUMIF('Partner 3'!$A$27:$A$32,$A31,'Partner 3'!E$27:E$32)+SUMIF('Partner 4'!$A$27:$A$32,$A31,'Partner 4'!E$27:E$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A31,'Partner 1'!F$27:F$32)+SUMIF('Partner 2'!$A$27:$A$32,$A31,'Partner 2'!F$27:F$32)+SUMIF('Partner 3'!$A$27:$A$32,$A31,'Partner 3'!F$27:F$32)+SUMIF('Partner 4'!$A$27:$A$32,$A31,'Partner 4'!F$27:F$32)","v":0},{"$f":"SUMIF('Partner 1'!$A$27:$A$32,$A31,'Partner 1'!G$27:G$32)+SUMIF('Partner 2'!$A$27:$A$32,$A31,'Partner 2'!G$27:G$32)+SUMIF('Partner 3'!$A$27:$A$32,$A31,'Partner 3'!G$27:G$32)+SUMIF('Partner 4'!$A$27:$A$32,$A31,'Partner 4'!G$27:G$32)","v":0},{"$f":"SUM(C31:G31)","v":0}]
["Operations Total",null,{"$f":"SUM(C27:C31)-C31","v":0},{"$f":"SUM(D27:D31)-D31","v":0},{"$f":"SUM(E27:E31)-E31","v":0},{"$f":"SUM(F27:F31)-F31","v":0},{"$f":"SUM(G27:G31)-G31","v":0},{"$f":"SUM(H27:H31)","v":0}]
[]
[]
[null,"DKK",{"$f":"+C12","v":2023},2024,2025,2026,2027,"Total"]
["Salary ",null,{"$f":"+'Partner 1'!C36+'Partner 2'!C36+'Partner 3'!C36+'Partner 4'!C36","v":0},{"$f":"+'Partner 1'!D36+'Partner 2'!D36+'Partner 3'!D36+'Partner 4'!D36","v":0},{"$f":"+'Partner 1'!E36+'Partner 2'!E36+'Partner 3'!E36+'Partner 4'!E36","v":0},{"$f":"+'Partner 1'!F36+'Partner 2'!F36+'Partner 3'!F36+'Partner 4'!F36","v":0},{"$f":"+'Partner 1'!G36+'Partner 2'!G36+'Partner 3'!G36+'Partner 4'!G36","v":0},{"$f":"SUM(C36:G36)","v":0}]
["Running costs (consumables etc.)",null,{"$f":"+'Partner 1'!C37+'Partner 2'!C37+'Partner 3'!C37+'Partner 4'!C37","v":0},{"$f":"+'Partner 1'!D37+'Partner 2'!D37+'Partner 3'!D37+'Partner 4'!D37","v":0},{"$f":"+'Partner 1'!E37+'Partner 2'!E37+'Partner 3'!E37+'Partner 4'!E37","v":0},{"$f":"+'Partner 1'!F37+'Partner 2'!F37+'Partner 3'!F37+'Partner 4'!F37","v":0},{"$f":"+'Partner 1'!G37+'Partner 2'!G37+'Partner 3'!G37+'Partner 4'!G37","v":0},{"$f":"SUM(C37:G37)","v":0}]
["Mobility/travel",null,{"$f":"+'Partner 1'!C38+'Partner 2'!C38+'Partner 3'!C38+'Partner 4'!C38","v":0},{"$f":"+'Partner 1'!D38+'Partner 2'!D38+'Partner 3'!D38+'Partner 4'!D38","v":0},{"$f":"+'Partner 1'!E38+'Partner 2'!E38+'Partner 3'!E38+'Partner 4'!E38","v":0},{"$f":"+'Partner 1'!F38+'Partner 2'!F38+'Partner 3'!F38+'Partner 4'!F38","v":0},{"$f":"+'Partner 1'!G38+'Partner 2'!G38+'Partner 3'!G38+'Partner 4'!G38","v":0},{"$f":"SUM(C38:G38)","v":0}]
["Equipment",null,{"$f":"+'Partner 1'!C39+'Partner 2'!C39+'Partner 3'!C39+'Partner 4'!C39","v":0},{"$f":"+'Partner 1'!D39+'Partner 2'!D39+'Partner 3'!D39+'Partner 4'!D39","v":0},{"$f":"+'Partner 1'!E39+'Partner 2'!E39+'Partner 3'!E39+'Partner 4'!E39","v":0},{"$f":"+'Partner 1'!F39+'Partner 2'!F39+'Partner 3'!F39+'Partner 4'!F39","v":0},{"$f":"+'Partner 1'!G39+'Partner 2'!G39+'Partner 3'!G39+'Partner 4'!G39","v":0},{"$f":"SUM(C39:G39)","v":0}]
["Other",null,{"$f":"+'Partner 1'!C40+'Partner 2'!C40+'Partner 3'!C40+'Partner 4'!C40","v":0},{"$f":"+'Partner 1'!D40+'Partner 2'!D40+'Partner 3'!D40+'Partner 4'!D40","v":0},{"$f":"+'Partner 1'!E40+'Partner 2'!E40+'Partner 3'!E40+'Partner 4'!E40","v":0},{"$f":"+'Partner 1'!F40+'Partner 2'!F40+'Partner 3'!F40+'Partner 4'!F40","v":0},{"$f":"+'Partner 1'!G40+'Partner 2'!G40+'Partner 3'!G40+'Partner 4'!G40","v":0},{"$f":"SUM(C40:G40)","v":0}]
["Total",null,{"$f":"SUM(C36:C40)","v":0},{"$f":"SUM(D36:D40)","v":0},0,0,0,0]