{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["1. Vejledning","2. Stamoplysninger","3. Budget","4. Regnskab","5. Redegørelse","6. Projektbeskrivelse","7.Statusrapport","ArkStat Budget","ArkStat Regnskab","Data","Logo"],"not_rendered":{"charts":0,"images":26,"macros":1,"external_links":0,"defined_names":51,"comments":2,"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":"1. Vejledning","index":0,"n_rows":30,"n_cols":4,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[]
["KORT VEJLEDNING I BRUG AF SKEMAET"]
[]
[null,"Introduktion"]
[]
[null,"2. Stamoplysninger"]
[]
[]
[null,"3. Budget"]
[]
[null,"4. Regnskab"]
[]
[null,"5. Redegørelse"]
[]
[]
[]
[]
[null,"6. Projektbeskrivelse"]
[]
[]
[]
[null,"7. Statusrapport"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Version 1.08 gældende fra 06-05-2021"]

{"sheet":"2. Stamoplysninger","index":1,"n_rows":62,"n_cols":7,"rows_kept":62,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null," "]
[null,{"$f":"IF(E22=\"Undersøgelse\",\"STAMOPLYSNINGER, MARINARKÆOLOGISK UNDERSØGELSE\",\"STAMOPLYSNINGER, MARINARKÆOLOGISK FORUNDERSØGELSE\")","v":"STAMOPLYSNINGER, MARINARKÆOLOGISK FORUNDERSØGELSE"}]
[]
[null,null,"Sted- og feltoplysninger",null,"(udfyld her)"]
[null,null,null,"Systemnr. fra Fund og Fortidsminder"]
[]
[null,null,null,"Projektnavn"]
[null,null,null,"Sted- og lok. nr."]
[null,null,null,"Farvandsnummer"]
[null,null,null,"Museets journalnummer (inkl. akronym)"]
[null,null,null,"Museum","Vælg","˅"]
[null,null,null,"Museets kontaktperson"]
[null,null,null,"Feltansvarlig"]
[null,null,null,"Påtænkt antal medvirkende arkæologer"]
[null,null,null,"Påtænkt antal feltdage"]
[null,null,null,"Påtænkt periode for gennemførelse","Vælg","˅"]
[null,null,null,"Dato for SLKS' vilkårsbrev"]
[null,null,null,"Dato for museets vilkårsanmodning"]
[]
[null,null,null,"Styrelsens j. nr."]
[]
[null,null,null,"Økonomitype","Vælg","v"]
[null,null,null,"Areal der skal for- eller undersøges",null,"m²","v"]
[]
[null,null,"1. instansmyndighed"]
[]
[null,"    ",null,"Myndighed"]
[null,null,null,"Kontaktperson"]
[null,null,null,"e-mail"]
[null,null,null,"Dato for høringsbrev"," "]
[]
[null,null,"Bygherre"]
[null,null,null,"Bygherretype","Vælg","˅"]
[]
[null,"    ",null,"CVR-nummer"]
[null,null,null,"P-nummer"]
[null,null,null,"Virksomhed"]
[null,null,null,"Kontaktperson"," "]
[]
[null,null,null,"Vejnavn og nr."," "]
[null,null,null,"Postnummer og by"," "]
[null,null,null,"Land"," "]
[null,null,null,"Telefon"]
[null,null,null,"e-mail"]
[]
[null,null,"Bygherres kontaktperson/rådgiver"]
[null,"    ",null,"CVR-nummer"]
[null,null,null,"P-nummer"]
[null,null,null,"Virksomhed og kontaktperson"]
[]
[null,null,null,"Vejnavn og nr."]
[null,null,null,"Postnummer og by"]
[null,null,null,"Land"]
[null,null,null,"Telefon"]
[null,null,null,"e-mail"]
[]
[null,null,"Øvrige oplysninger"]
[null,null,null,"Anlæggets karakter","Vælg","˅"]
[null,null,null,"Bygherres samlede projektareal",null,"m²","v"]
[]
[]
[null,null,"Besked til sagsbehandler"]

{"sheet":"3. Budget","index":2,"n_rows":114,"n_cols":9,"rows_kept":114,"cut":false,"hidden":false,"merged":[[3,4,6,7]]}
[{"$f":"IF('2. Stamoplysninger'!E22=\"Undersøgelse\",\"BUDGET, MARINARKÆOLOGISK UNDERSØGELSE\",\"BUDGET, MARINARKÆOLOGISK FORUNDERSØGELSE\")","v":"BUDGET, MARINARKÆOLOGISK FORUNDERSØGELSE"}]
[{"$f":"'1. Vejledning'!D30","v":"Version 1.08 gældende fra 06-05-2021"}]
[{"$f":"'2. Stamoplysninger'!E7","v":0}]
[{"$f":"'2. Stamoplysninger'!E11","v":"Vælg"}]
["Museets j.nr.",null,{"$f":"'2. Stamoplysninger'!E10","v":0}]
["Sted- lok. nr.",null,{"$f":"'2. Stamoplysninger'!E8","v":0}]
["SLKS j. nr.",null,{"$f":"'2. Stamoplysninger'!E20","v":0}]
[]
["Bygherre:",null,{"$f":"'2. Stamoplysninger'!E35","v":0}]
[null,null,{"$f":"'2. Stamoplysninger'!E38","v":" "}]
[]
[null,null,{"$f":"'2. Stamoplysninger'!E41","v":" "}]
[]
["I.  Feltarbejde",null,null,null,"(udfyld her)","(udfyld her)"]
[null,"1.","Felttimer",null,"Antal","á kr."]
[null,null,"Ansvarlig leder",null,0,510,"=",{"$f":"E16*F16","v":0},"kr."]
[null,null,"Daglig dykkerleder",null,{"$f":"IF('2. Stamoplysninger'!$E$14>0,'2. Stamoplysninger'!$E$15*7.4,0)","v":0},475,"=",0,"kr."]
[null,null,"Akademisk dykkermedarbejder",null,{"$f":"IF('2. Stamoplysninger'!$E$14>1,('2. Stamoplysninger'!$E$15*('2. Stamoplysninger'!E14-1))*7.4,0)","v":0},475,"=",0,"kr."]
[null,null,"Akademisk medarbejder",null,0,415,"=",0,"kr."]
[null,null,"Studentermedhjælper",null,0,270,"=",0,"kr."]
[null,null,"Museumstekniker",null,0,375,"=",0,"kr."]
[null,null,"Arbejdsmand",null,0,285,"=",0,"kr."]
[null,null,"Felttimesum i alt",null,null,null,null,{"$f":"SUM(H16:H22)","v":0},"kr."]
[]
[null,"2.","Eksterne specialister",null,"Antal","á kr."]
[null,null,"Feltkonservator og dykker",null,0,0,"=",{"$f":"E26*F26","v":0},"kr."]
[null,null,"Landmåler",null,0,0,"=",{"$f":"E27*F27","v":0},"kr."]
[null,null,"Øvrigt feltarbejde i alt",null,null,null,null,{"$f":"SUM(H26:H27)","v":0},"kr."]
[]
["II. Dokumentation og tilgængeliggørelse"]
[null,"1.","Arkæologisk beretning og kulturhistorisk"]
[null,null," rapport samt indføring og magasinering",null,"Timer",{"$f":"H33/F16","v":0}]
[null,null,null,null,null,{"$f":"IF('2. Stamoplysninger'!E22=\"Undersøgelse\",0.35,0.2)","v":0.2},"=",{"$f":"IF(OR(Felttimesum>F17*5,Felttimesum=0),H23*F33,F17*5)","v":0},"kr."]
[null,null,"Dokumentation i alt",null,null,null,null,{"$f":"H33","v":0},"kr."]
[]
["III.  Personale- og transportudgifter"]
[null,"1.","Transport (for studerende)",null,"Km","á kr."]
[null,null,"Kørselsgodtgørelse",null,0,0,"=",{"$f":"E38*F38","v":0},"kr."]
[null,null,"Rejsegodtgørelse",null,0,0,"=",{"$f":"E39*F39","v":0},"kr."]
[null,null,"Transport i alt",null,null,null,null,{"$f":"SUM(H38:H39)","v":0},"kr."]
[]
[null,"2.","Diæter og timepenge",null,"Antal","á kr."]
[null,null,"Dagdiæter",null,0,0,"=",{"$f":"E43*F43","v":0},"kr."]
[null,null,"Natdiæter",null,0,0,"=",{"$f":"E44*F44","v":0},"kr."]
[null,null,"Timepenge/felttillæg",null,0,0,"=",{"$f":"E45*F45","v":0},"kr."]
[null,null,"Diæter og timepenge i alt",null,null,null,null,{"$f":"SUM(H43:H45)","v":0},"kr."]
[]
[null,"3.","Ophold",null,"Antal","á kr."]
[null,null,"Udgifter til ophold (eksklusiv moms)",null,0,0,"=",{"$f":"E49*F49","v":0},"kr."]
[null,null,"Ophold i alt",null,null,null,null,{"$f":"SUM(H49:H49)","v":0},"kr."]
[]
[null,"4.","Dykker- og lineholdertillæg",null,"Antal","á kr."]
[null,null,"Dykkertillæg på lavt vand (0-15m)",null,0,0,"=",{"$f":"E53*F53","v":0},"kr."]
[null,null,"Dykkertillæg på dybt vand (+15m)",null,0,0,"=",{"$f":"E54*F54","v":0},"kr."]
[null,null,"Lineholdertillæg",null,0,0,"=",{"$f":"E55*F55","v":0},"kr."]
[null,null,"Dykker- og lineholdertillæg i alt",null,null,null,null,{"$f":"SUM(H53:H55)","v":0},"kr."]
[]
[null,"5.","Overarbejdsgodtgørelse",null,"Antal","á kr."]
[null,null,"Ansvarlig leder",null,0,0,"=",{"$f":"E59*F59","v":0},"kr."]
[null,null,"Daglig leder",null,0,0,"=",0,"kr."]
[null,null,"Akademisk dykkermedarbejder",null,0,0,"=",0,"kr."]
[null,null,"Overarbejdsgodtgørelse i alt",null,null,null,null,{"$f":"SUM(H59:H61)","v":0},"kr."]
[]
["IV. Øvrige udgifter"]
[null,"1.","Udstyr",null,"Antal dage","á kr."]
[null,null,"Dykkerskib",null,0,5800,"=",{"$f":"E66*F66","v":0},"kr."]
[null,null,"Dykkerbåd",null,0,3250,"=",{"$f":"E67*F67","v":0},"kr."]
[null,null,"Jolle",null,0,1625,"=",{"$f":"E68*F68","v":0},"kr."]
[null,null,"Kompressor",null,0,250,"=",0,"kr."]
[null,null,"Pumpe og sug",null,0,375,"=",0,"kr."]
[null,null,"Dykkerudstyr",null,0,338,"=",0,"kr."]
[null,null,"Genoplivningsudstyr",null,0,75,"=",0,"kr."]
[null,null,"Sidescanner",null,0,201,"=",0,"kr."]
[null,null,"DGPS",null,0,910,"=",0,"kr."]
[null,null,"Sold",null,0,375,"=",0,"kr."]
[null,null,"…",null,0,0,"=",0,"kr."]
[null,null,"…",null,0,0,"=",0,"kr."]
[null,null,"…",null,0,0,"=",0,"kr."]
[null,null,"…",null,0,0,"=",0,"kr."]
[null,null,"Udstyr ialt",null,null,null,null,{"$f":"SUM(H66:H76)","v":0},"kr."]
[]
[null,"2.","Kørsel og sejlads",null,"Antal","á kr."]
[null,null,"Lejet bil",null,0,0,"=",{"$f":"E83*F83","v":0},"kr."]
[null,null,"Kørsel i museets/privatbil",null,0,0,"=",{"$f":"E84*F84","v":0},"kr."]
[null,null,"Brændstof",null,0,0,"=",0,"kr."]
[null,null,"Færge",null,0,0,"=",0,"kr."]
[null,null,"Havnepenge og sløbestedsafgift",null,0,0,"=",0,"kr."]
[null,null,"Kørsel og sejlads i alt",null,null,null,null,{"$f":"SUM(H83:H87)","v":0},"kr."]
[]
[null,"3.","Skurvogn og lign",null,"Antal","á kr."]
[null,null,"Skurvogn/toiletvogn inkl. transport",null,0,0,"=",{"$f":"E91*F91","v":0},"kr."]
[null,null,"Feltstation",null,0,0,"=",{"$f":"E92*F92","v":0},"kr."]
[null,null,"Skurvogn inkl. transport i alt ",null,null,null,null,{"$f":"SUM(H91:H92)","v":0},"kr."]
[]
["V. Uforudsete udgifter"]
[null,"1.","Uforudsete udgifter"]
[null,null,null,null,null,0.1,"=",{"$f":"SUM(Felttimesum+Specialister+Rapport+Transport_PersonaleKm+DiætTimepenge+Ophold+Dykkeroglineholdertillæg+Udstyr+KørselogSejlads+Skurvogn)*F97","v":0},"kr."]
[null,null,"Uforudsete udgifter i alt",null,null,null,null,{"$f":"SUM(H97)","v":0},"kr."]
[]
["Udgifter i alt (eksklusiv moms)",null,null,null,null,null,"=",{"$f":"H23+H28+H34+H40+H46+H80+H88+H93+H98+H50+H56+H62","v":0},"kr."]
[]
[null,null,"moms",null,null,null,"=",{"$f":"H100*0.25","v":0},"kr."]
["Udgifter i alt (inklusiv moms)",null,null,null,null,null,"=",{"$f":"SUM(H100,H102)","v":0},"kr."]
[]
["VI. Potentielle udgifter forbundet med vejrlig"]
[]
[null,"1.","Vejrlig",null,"Dage",{"$f":"H108/'2. Stamoplysninger'!E15","v":{"$error":"#DIV/0!"}}]
[null,null,{"$f":"'2. Stamoplysninger'!E16","v":"Vælg"},null,null,{"$f":"IF('2. Stamoplysninger'!E16=\"Vinterperiode (16. September - 14. maj)\",1,0.5)","v":0.5},"=",{"$f":"SUM(Felttimesum+Specialister+Transport_PersonaleKm+DiætTimepenge+Ophold+Udstyr+KørselogSejlads+Skurvogn)*F108","v":0},"kr."]
[null,null,"Vejrlig i alt",null,null,null,null,{"$f":"SUM(H108:H108)","v":0},"kr."]
[]
["Udgifter i alt inklusiv vejrlig (eksklusiv moms)",null,null,null,null,null,"=",{"$f":"SUM(H109+H100)","v":0},"kr."]
[]
[null,null,"moms",null,null,null,"=",{"$f":"H111*0.25","v":0},"kr."]
["Udgifter i alt inklusiv vejrlig (inklusiv moms)",null,null,null,null,null,"=",{"$f":"SUM(H111,H113,)","v":0},"kr."]

{"sheet":"4. Regnskab","index":3,"n_rows":138,"n_cols":9,"rows_kept":138,"cut":false,"hidden":false,"merged":[[3,4,6,7]]}
[{"$f":"IF('2. Stamoplysninger'!E22=\"Undersøgelse\",\"REGNSKAB, MARINARKÆOLOGISK UNDERSØGELSE\",\"REGNSKAB, MARINARKÆOLOGISK FORUNDERSØGELSE\")","v":"REGNSKAB, MARINARKÆOLOGISK FORUNDERSØGELSE"}]
[{"$f":"'1. Vejledning'!D30","v":"Version 1.08 gældende fra 06-05-2021"}]
[{"$f":"'2. Stamoplysninger'!E7","v":0}]
[{"$f":"'2. Stamoplysninger'!E11","v":"Vælg"}]
["Museets j.nr.",null,{"$f":"'2. Stamoplysninger'!E10","v":0}]
["Sted- lok. nr.",null,{"$f":"'2. Stamoplysninger'!E8","v":0}]
["SLKS j. nr.",null,{"$f":"'2. Stamoplysninger'!E20","v":0}]
[]
["Bygherre:",null,{"$f":"'2. Stamoplysninger'!E35","v":0}]
[]
["Bemærkning:",null," ",null,null,"Efterfølgende beretning",null,"Nej","˅"]
[]
[null,null,null,null,"NB! Regnskabsaflæggelse ift. styrelsen, ikke faktura."]
["I.  Feltarbejde",null,null,null,"(udfyld her)","(udfyld her)"]
[null,"1.","Felttimer",null,"Antal","á kr."]
[null,null,"Ansvarlig leder",null,0,510,"=",{"$f":"E16*F16","v":0},"kr."]
[null,null,"Daglig dykkerleder",null,0,475,"=",0,"kr."]
[null,null,"Akademisk dykkermedarbejder",null,0,475,"=",0,"kr."]
[null,null,"Akademisk medarbejder",null,0,415,"=",0,"kr."]
[null,null,"Studentermedhjælper",null,0,270,"=",0,"kr."]
[null,null,"Museumstekniker",null,0,375,"=",0,"kr."]
[null,null,"Arbejdsmand",null,0,285,"=",0,"kr."]
[null,null,"Felttimesum i alt",null,null,null,null,{"$f":"SUM(H16:H22)","v":0},"kr."]
[]
[null,"2.","Eksterne specialister",null,"Antal","á kr."]
[null,null,"Feltkonservator",null,0,0,"=",{"$f":"E26*F26","v":0},"kr."]
[null,null,"Landmåler",null,0,0,"=",{"$f":"E27*F27","v":0},"kr."]
[null,null,"Øvrigt feltarbejde i alt",null,null,null,null,{"$f":"SUM(H26:H27)","v":0},"kr."]
[]
["II. Dokumentation og tilgængeliggørelse"]
[null,"1.","Arkæologisk beretning og kulturhistorisk"]
[null,null," rapport samt indføring og magasinering",null,"Timer","á kr."]
[null,null,null,null,0,0,"=",{"$f":"E33*F33","v":0},"kr."]
[null,null,"Dokumentation i alt",null,null,null,null,{"$f":"SUM(H33)","v":0},"kr."]
[]
[null,"2.","Konservering og naturvidenskab",null,null,"á kr."]
[null,null,"Anvendes kun ved undersøgelser",null,null,0,"=",{"$f":"F37","v":0},"kr."]
[null,null,"…",null,null,0,"=",{"$f":"F38","v":0},"kr."]
[null,null,"…",null,null,0,"=",{"$f":"F39","v":0},"kr."]
[null,null,"…",null,null,0,"=",{"$f":"F40","v":0},"kr."]
[null,null,"Konservering og naturvidenskab i alt",null,null,null,null,{"$f":"SUM(H37:H40)","v":0},"kr."]
[]
["III.  Personale- og transportudgifter"]
[null,"1.","Transport",null,"Km","á kr."]
[null,null,"Kørselsgodtgørelse",null,0,0,"=",{"$f":"E45*F45","v":0},"kr."]
[null,null,"Rejsegodtgørelse",null,0,0,"=",{"$f":"E46*F46","v":0},"kr."]
[null,null,"Transport i alt",null,null,null,null,{"$f":"SUM(H45:H46)","v":0},"kr."]
[]
[null,"2.","Diæter og timepenge",null,"Antal","á kr."]
[null,null,"Dagdiæter",null,0,0,"=",{"$f":"E50*F50","v":0},"kr."]
[null,null,"Natdiæter",null,0,0,"=",{"$f":"E51*F51","v":0},"kr."]
[null,null,"Timepenge/felttillæg",null,0,0,"=",{"$f":"E52*F52","v":0},"kr."]
[null,null,"Diæter og timepenge i alt",null,null,null,null,{"$f":"SUM(H50:H52)","v":0},"kr."]
[]
[null,"3.","Ophold",null,"Antal","á kr."]
[null,null,"Udgifter til ophold (ex. Moms)",null,0,0,"=",{"$f":"E56*F56","v":0},"kr."]
[null,null,"Ophold i alt",null,null,null,null,{"$f":"SUM(H56:H56)","v":0},"kr."]
[]
[null,"4.","Dykker- og lineholdertillæg",null,"Antal","á kr."]
[null,null,"Dykkertillæg på lavt vand (0-15m)",null,0,0,"=",{"$f":"E60*F60","v":0},"kr."]
[null,null,"Dykkertillæg på dybt vand (+15m)",null,0,0,"=",{"$f":"E61*F61","v":0},"kr."]
[null,null,"Lineholdertillæg",null,0,0,"=",{"$f":"E62*F62","v":0},"kr."]
[null,null,"Dykker- og lineholdertillæg i alt",null,null,null,null,{"$f":"SUM(H60:H62)","v":0},"kr."]
[]
[null,"5.","Overarbejdsgodtgørelse",null,"Antal","á kr."]
[null,null,"Ansvarlig leder",null,0,0,"=",{"$f":"E66*F66","v":0},"kr."]
[null,null,"Daglig leder",null,0,0,"=",0,"kr."]
[null,null,"Akademisk dykkermedarbejder",null,0,0,"=",0,"kr."]
[null,null,"Overarbejdsgodtgørelse i alt",null,null,null,null,{"$f":"SUM(H66:H68)","v":0},"kr."]
[]
["IV. Øvrige udgifter"]
[null,"1.","Udstyr",null,"Antal dage","á kr."]
[null,null,"Dykkerskib",null,0,5800,"=",{"$f":"E73*F73","v":0},"kr."]
[null,null,"Dykkerbåd",null,0,3250,"=",{"$f":"E74*F74","v":0},"kr."]
[null,null,"Jolle",null,0,1625,"=",{"$f":"E75*F75","v":0},"kr."]
[null,null,"Kompressor",null,0,250,"=",0,"kr."]
[null,null,"Pumpe og sug",null,0,375,"=",0,"kr."]
[null,null,"Dykkerudstyr",null,0,338,"=",0,"kr."]
[null,null,"Genoplivningsudstyr",null,0,75,"=",0,"kr."]
[null,null,"Sidescanner",null,0,201,"=",0,"kr."]
[null,null,"DGPS",null,0,910,"=",0,"kr."]
[null,null,"Sold",null,0,375,"=",0,"kr."]
[null,null,"Andet",null,0,0,"=",0,"kr."]
[null,null,"Andet",null,0,0,"=",0,"kr."]
[null,null,"Andet",null,0,0,"=",0,"kr."]
[null,null,"Andet",null,0,0,"=",0,"kr."]
[null,null,"Udstyr ialt",null,null,null,null,{"$f":"SUM(H73:H83)","v":0},"kr."]
[]
[null,"2.","Kørsel og Sejlads",null,"Antal","á kr."]
[null,null,"Lejet bil",null,0,0,"=",{"$f":"E90*F90","v":0},"kr."]
[null,null,"Kørsel i museets/privatbil",null,0,0,"=",{"$f":"E91*F91","v":0},"kr."]
[null,null,"Brændstof",null,0,0,"=",0,"kr."]
[null,null,"Færge",null,0,0,"=",0,"kr."]
[null,null,"Havnepenge og sløbestedsafgift",null,0,0,"=",0,"kr."]
[null,null,"Kørsel og sejlads i alt",null,null,null,null,{"$f":"SUM(H90:H94)","v":0},"kr."]
[]
[null,"3.","Skurvogn og lign.",null,"Antal","á kr."]
[null,null,"Skurvogn/toiletvogn inkl. transport",null,0,0,"=",{"$f":"E98*F98","v":0},"kr."]
[null,null,"Feltstation",null,0,0,"=",{"$f":"E99*F99","v":0},"kr."]
[null,null,"Skurvogn inkl. transport i alt ",null,null,null,null,{"$f":"SUM(H98:H99)","v":0},"kr."]
[]
["V. Uforudsete udgifter"]
[null,"1.","Uforudsete udgifter",null,null,"á kr."]
[null,null,null,null,null,0,"=",{"$f":"F104","v":0},"kr."]
[null,null,"Uforudsete udgifter i alt",null,null,null,null,{"$f":"SUM(H104)","v":0},"kr."]
[]
["Udgifter i alt (eksklusiv moms)",null,null,null,null,null,"=",{"$f":"H23+H28+H34+H47+H53+H87+H95+H100+H105+H57+H63+H41","v":0},"kr."]
[]
[null,null,"moms",null,null,null,"=",{"$f":"H107*0.25","v":0},"kr."]
["Udgifter i alt (inklusiv moms)",null,null,null,null,null,"=",{"$f":"SUM(H107,H109)","v":0},"kr."]
[]
["VI. Udgifter til vejrlig"]
[]
[null,"1.","Vejrlig",null,"Antal dage","á kr."]
[null,null,{"$f":"'2. Stamoplysninger'!E16","v":"Vælg"},null,0,0,"=",{"$f":"SUM(F115*E115)","v":0},"kr."]
[null,null,"Vejrlig i alt",null,null,null,null,{"$f":"SUM(H115:H115)","v":0},"kr."]
[]
["Udgifter i alt inklusiv vejrlig (eksklusiv moms)",null,null,null,null,null,"=",{"$f":"SUM(H107+H116)","v":0},"kr."]
[]
[null,null,"moms",null,null,null,"=",{"$f":"H118*0.25","v":0},"kr."]
["Udgifter i alt inklusiv vejrlig (inklusiv moms)",null,null,null,null,null,"=",{"$f":"SUM(H118,H120)","v":0},"kr."]
[]
[null,null,"Delfaktura 1, acontobeløb opkrævet (dato)",null,null,0,"=",{"$f":"F123","v":0},"kr."]
[null,null,"Delfaktura 2, acontobeløb opkrævet (dato)",null,null,0,"=",{"$f":"F124","v":0},"kr."]
[null,null,"Delfaktura 3, acontobeløb opkrævet (dato)",null,null,0,"=",0,"kr."]
[null,null,"Delfaktura 4, acontobeløb opkrævet (dato)",null,null,0,"=",0,"kr."]
[null,null,"Delfaktura 5, acontobeløb opkrævet (dato)",null,null,0,"=",0,"kr."]
[null,null,"Delfaktura 6, acontobeløb opkrævet (dato)",null,null,0,"=",0,"kr."]
[null,null,"Delfaktura 7, acontobeløb opkrævet (dato)",null,null,0,"=",0,"kr."]
[null,null,"Delfaktura 8, acontobeløb opkrævet (dato)",null,null,0,"=",0,"kr."]
[null,null,"Delfaktura 9, acontobeløb opkrævet (dato)",null,null,0,"=",0,"kr."]
[null,null,"Delfaktura 10, acontobeløb opkrævet (dato)",null,null,0,"=",0,"kr."]
["Udgifter opkrævet til dato inkl. moms",null,null,null,null,null,"=",{"$f":"SUM(H123:H132)","v":0},"kr."]
[]
[]
[null,null,null,null,"Kontrolleret af"]
[null,null,null,null,"Navn:"]
[null,null,null,null,"Titel:"]

{"sheet":"5. Redegørelse","index":4,"n_rows":19,"n_cols":6,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,"REDEGØRELSE"]
[null,null,null,"Budget","Regnskab","Diskrepans"]
[]
[null,"I.  Feltarbejde",null,{"$f":"SUM(Felttimesum,Specialister)","v":0},{"$f":"SUM('4. Regnskab'!H23,'4. Regnskab'!H28)","v":0},{"$f":"D5-E5","v":0}]
[]
[null,"II. Dokumentation og tilgængeliggørelse",null,{"$f":"Rapport","v":0},{"$f":"SUM('4. Regnskab'!H34)","v":0},{"$f":"D7-E7","v":0}]
[]
[null,"III.  Personale- og transportudgifter",null,{"$f":"SUM(Transport_PersonaleKm,Dykkeroglineholdertillæg,Ophold,DiætTimepenge)","v":0},{"$f":"SUM('4. Regnskab'!H47,'4. Regnskab'!H53,'4. Regnskab'!H57,'4. Regnskab'!H63)","v":0},{"$f":"D9-E9","v":0}]
[]
[null,"IV. Øvrige udgifter",null,{"$f":"SUM(Udstyr,Skurvogn,KørselogSejlads)","v":0},{"$f":"SUM('4. Regnskab'!H87,'4. Regnskab'!H95,'4. Regnskab'!H100)","v":0},{"$f":"D11-E11","v":0}]
[]
[null,"V. Uforudsete udgifter",null,{"$f":"Diverse","v":0},{"$f":"'4. Regnskab'!H105","v":0},{"$f":"D13-E13","v":0}]
[]
[null,"VI. Vejrlig (eksklusiv moms)",null,{"$f":"'3. Budget'!H109","v":0},{"$f":"'4. Regnskab'!H116","v":0},{"$f":"D15-E15","v":0}]
[]
[null,"Sum, inkl. moms",null,{"$f":"'3. Budget'!H114","v":0},{"$f":"('4. Regnskab'!H121)","v":0},{"$f":"D17-E17","v":0}]
[]
[null,"Evt. bemærkninger:"]

{"sheet":"6. Projektbeskrivelse","index":5,"n_rows":47,"n_cols":3,"rows_kept":47,"cut":false,"hidden":false,"merged":[[3,3,4,4]]}
[]
["PROJEKTBESKRIVELSE"]
[{"$f":"'2. Stamoplysninger'!E7","v":0}]
[{"$f":"'2. Stamoplysninger'!E11","v":"Vælg"}]
["Museet j. nr. ",null,{"$f":"'2. Stamoplysninger'!E10","v":0}]
["Sted- lok. nr.",null,{"$f":"'2. Stamoplysninger'!E8","v":0}]
["SLKS j. nr.",null,{"$f":"'2. Stamoplysninger'!E20","v":0}]
["System nr.",null,{"$f":"'2. Stamoplysninger'!E5","v":0}]
[null,null," "]
[null,"Kort beskrivelse af anlægsprojektet"]
[]
[]
[]
[]
[]
[]
[null,"Uddybende beskrivelse af den marinarkæologiske metode"]
[]
[]
[]
[]
[]
[]
[]
[null,"Kort beskrivelse af museets argumentation for udførelse af for- eller undersøgelse"]
[]
[]
[]
[]
[]
[]
[null,"Argumentation for- og udspecificering af budget poster"]
[]
[]
[]
[]
[]
[null,"Bemærkninger"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"NB! Kortbilag skal vedhæftes."]

{"sheet":"7.Statusrapport","index":6,"n_rows":38,"n_cols":5,"rows_kept":38,"cut":false,"hidden":false,"merged":[[3,3,4,8]]}
[null,null,null,{"$f":"IF(D13=\"Museet har akut behov for styrelsens stillingtagen (Svar ønskes inden for 7 hverdage)\",\"HASTER!\",\"\")","v":""}]
[{"$f":"IF('2. Stamoplysninger'!E22=\"Undersøgelse\",\"STATUSRAPPORT, MARINARKÆOLOGISK UNDERSØGELSE\",\"STATUSRAPPORT, MARINARKÆOLOGISK FORUNDERSØGELSE\")","v":"STATUSRAPPORT, MARINARKÆOLOGISK FORUNDERSØGELSE"}]
[{"$f":"'2. Stamoplysninger'!E7","v":0}]
[{"$f":"'2. Stamoplysninger'!E11","v":"Vælg"}]
["Museet j. nr. ",null,{"$f":"'2. Stamoplysninger'!E10","v":0}]
["Sted- lok. nr.",null,{"$f":"'2. Stamoplysninger'!E8","v":0}]
["SLKS j. nr.",null,{"$f":"'2. Stamoplysninger'!E20","v":0}]
["System nr.",null,{"$f":"'2. Stamoplysninger'!E5","v":0}]
[null,null," "]
[null,null,{"$f":"IF('2. Stamoplysninger'!E35>0,'2. Stamoplysninger'!E35,'2. Stamoplysninger'!E38)","v":" "}]
["Slutdato for feltarbejdet:"]
[null,null,{"$f":"'2. Stamoplysninger'!E41","v":" "}]
["Frigivelse:",null,null,"Vælg","˅"]
[]
[null,"Museets anbefalinger ifm. frigivelser og/eller vilkår"]
[]
[]
[]
[]
[null,"Beskrivelse af fund/resultater"]
[]
[]
[]
[]
[]
[null,"Beskrivelse af marinarkæologisk metode"]
[]
[]
[]
[]
[]
[null,"Bemærkninger"]
[]
[]
[]
[]
[]
[null,"NB! Kortbilag skal vedhæftes inkl. undersøgelsesområdet, grab/dyk positioner og fundpositioner."]

{"sheet":"ArkStat Budget","index":7,"n_rows":11,"n_cols":2,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Budget"]
[]
[]
["I.  Feltarbejde",{"$f":"Felttimesum+Specialister","v":0}]
["II. Dokumentation og tilgængeliggørelse",{"$f":"Rapport","v":0}]
["III.  Personale- og transportudgifter",{"$f":"Transport_PersonaleKm+DiætTimepenge+Ophold+Dykkeroglineholdertillæg+'3. Budget'!H62","v":0}]
["IV. Øvrige udgifter",{"$f":"Udstyr+KørselogSejlads+Skurvogn","v":0}]
["V. Uforudsete udgifter",{"$f":"Diverse","v":0}]
["VI. Potentielle udgifter forbundet med vejrlig",{"$f":"'3. Budget'!H109","v":0}]
[]
["Total",{"$f":"SUM(B4:B9)","v":0}]

{"sheet":"ArkStat Regnskab","index":8,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Regnskab"]
[]
[]
["I.  Feltarbejde",{"$f":"'4. Regnskab'!H23+'4. Regnskab'!H28","v":0}]
["II. Dokumentation og tilgængeliggørelse",{"$f":"'4. Regnskab'!H34","v":0}]
["II.2 Konservering og naturvidenskab",{"$f":"'4. Regnskab'!H41","v":0}]
["III.  Personale- og transportudgifter",{"$f":"'4. Regnskab'!H47+'4. Regnskab'!H53+'4. Regnskab'!H57+'4. Regnskab'!H63","v":0}]
["IV. Øvrige udgifter",{"$f":"'4. Regnskab'!H47+'4. Regnskab'!H53+'4. Regnskab'!H57+'4. Regnskab'!H63+'4. Regnskab'!H69","v":0}]
["V. Uforudsete udgifter",{"$f":"'4. Regnskab'!H105","v":0}]
["VI. Potentielle udgifter forbundet med vejrlig",{"$f":"'4. Regnskab'!H116","v":0}]
[]
["Total:",{"$f":"SUM(B4:B10)","v":0}]

{"sheet":"Data","index":9,"n_rows":100,"n_cols":10,"rows_kept":100,"cut":false,"hidden":true,"merged":[]}
["Bygherretype","Anlægsarbejdets karakter","Landskab","Kulturarvsareal","Årsag til fremsendelse af statusskema","Ønske om dialog","Økonomitype","Kommune","Måneder","Frigivelse"]
["Vælg","Vælg","Vælg","Vælg","Vælg","Vælg","Vælg","Vælg","Vælg","Vælg"]
["Privat virksomhed","Anlægsarbejde, havmøller","Åbent land","Nej","Væsenligt ændret arkæologisk potentiale","Undersøgelsen forløber som planlagt (Se beskrivelse nedenfor)","Forundersøgelse","Albertslund Kommune","Sommerperiode (15. maj - 15. september)","Fuld frigivelse"]
["Offentlig, Stat","Anlægsarbejde, havnearealer","Bebygget areal","Regional betydning","Aktivering af vinterforanstaltninger","Museet anmoder om styrelsens vurdering (Svar ønskes)","Undersøgelse","Allerød Kommune","Vinterperiode (16. September - 14. maj)","Delvis frigivelse"]
["Offentlig, Region","Anlægsarbejde, søkabler","Middelalderbykerne","National betydning","50 % fremdrift af feltarbejde (Budget på mellem  500.000 og 3.000.000 kr. inkl. moms)","Museet har akut behov for styrelsens stillingtagen (Svar ønskes inden for 7 hverdage)",null,"Assens Kommune",null,"Ønsker supplerende undersøgelser"]
["Offentlig, Kommune","Arealinvinding","Mose, vådområder el. lign","International betydning","25 % fremdrift af feltarbejde (Budget på mellem 3.000.000 og 10.000.000 kr. inkl. moms)",null,null,"Ballerup Kommune"]
[null,"Råstofinvinding","Skov","Tidligere udpeget in situ areal","50 % fremdrift af feltarbejde (Budget på mellem 3.000.000 og 10.000.000 kr. inkl. moms)",null,null,"Billund Kommune"]
[null,"Andet (uddyb nedenfor)","Andet, se faglig argumentation",null,"75 % fremdrift af feltarbejde (Budget på mellem 3.000.000 og 10.000.000 kr. inkl. moms)",null,null,"Bornholms Regionskommune"]
[null,null,null,null,"Sag med budgetbeløb på over 10.000.000 inkl. moms, afrapportering efter særaftale",null,null,"Brøndby Kommune"]
[null,null,null,null,"Årlig statusrapport",null,null,"Brønderslev Kommune"]
[null,null,null,null,"Anmodning om anvisning af tilskud eller bevilling",null,null,"Dragør Kommune"]
[null,null,null,null,null,null,null,"Egedal Kommune"]
[null,null,null,null,null,null,null,"Esbjerg Kommune"]
[null,null,null,null,null,null,null,"Fanø Kommune"]
[null,null,null,null,null,null,null,"Favrskov Kommune"]
[null,null,null,null,null,null,null,"Faxe Kommune"]
[null,null,null,null,null,null,null,"Fredensborg Kommune"]
[null,null,null,null,null,null,null,"Fredericia Kommune"]
[null,null,null,null,null,null,null,"Frederiksberg Kommune"]
[null,null,null,null,null,null,null,"Frederikshavn Kommune"]
[null,null,null,null,null,null,null,"Frederikssund Kommune"]
[null,null,null,null,null,null,null,"Furesø Kommune"]
[null,null,null,null,null,null,null,"Faaborg-Midtfyn Kommune"]
[null,null,null,null,null,null,null,"Gentofte Kommune"]
[null,null,null,null,null,null,null,"Gladsaxe Kommune"]
[null,null,null,null,null,null,null,"Glostrup Kommune"]
[null,null,null,null,null,null,null,"Greve Kommune"]
[null,null,null,null,null,null,null,"Gribskov Kommune"]
[null,null,null,null,null,null,null,"Guldborgsund Kommune"]
[null,null,null,null,null,null,null,"Haderslev Kommune"]
[null,null,null,null,null,null,null,"Halsnæs Kommune"]
[null,null,null,null,null,null,null,"Hedensted Kommune"]
[null,null,null,null,null,null,null,"Helsingør Kommune"]
[null,null,null,null,null,null,null,"Herlev Kommune"]
[null,null,null,null,null,null,null,"Herning Kommune"]
[null,null,null,null,null,null,null,"Hillerød Kommune"]
[null,null,null,null,null,null,null,"Hjørring Kommune"]
[null,null,null,null,null,null,null,"Holbæk Kommune"]
[null,null,null,null,null,null,null,"Holstebro Kommune"]
[null,null,null,null,null,null,null,"Horsens Kommune"]
[null,null,null,null,null,null,null,"Hvidovre Kommune"]
[null,null,null,null,null,null,null,"Høje-Taastrup Kommune"]
[null,null,null,null,null,null,null,"Hørsholm Kommune"]
[null,null,null,null,null,null,null,"Ikast-Brande Kommune"]
[null,null,null,null,null,null,null,"Ishøj Kommune"]
[null,null,null,null,null,null,null,"Jammerbugt Kommune"]
[null,null,null,null,null,null,null,"Kalundborg Kommune"]
[null,null,null,null,null,null,null,"Kerteminde Kommune"]
[null,null,null,null,null,null,null,"Kolding Kommune"]
[null,null,null,null,null,null,null,"Københavns Kommune"]
[null,null,null,null,null,null,null,"Køge Kommune"]
[null,null,null,null,null,null,null,"Langeland Kommune"]
[null,null,null,null,null,null,null,"Lejre Kommune"]
[null,null,null,null,null,null,null,"Lemvig Kommune"]
[null,null,null,null,null,null,null,"Lolland Kommune"]
[null,null,null,null,null,null,null,"Lyngby-Taarbæk Kommune"]
[null,null,null,null,null,null,null,"Læsø Kommune"]
[null,null,null,null,null,null,null,"Mariagerfjord Kommune"]
[null,null,null,null,null,null,null,"Middelfart Kommune"]
[null,null,null,null,null,null,null,"Morsø Kommune"]
[null,null,null,null,null,null,null,"Norddjurs Kommune"]
[null,null,null,null,null,null,null,"Nordfyns Kommune"]
[null,null,null,null,null,null,null,"Nyborg Kommune"]
[null,null,null,null,null,null,null,"Næstved Kommune"]
[null,null,null,null,null,null,null,"Odder Kommune"]
[null,null,null,null,null,null,null,"Odense Kommune"]
[null,null,null,null,null,null,null,"Odsherred Kommune"]
[null,null,null,null,null,null,null,"Randers Kommune"]
[null,null,null,null,null,null,null,"Rebild Kommune"]
[null,null,null,null,null,null,null,"Ringkøbing-Skjern Kommune"]
[null,null,null,null,null,null,null,"Ringsted Kommune"]
[null,null,null,null,null,null,null,"Roskilde Kommune"]
[null,null,null,null,null,null,null,"Rudersdal Kommune"]
[null,null,null,null,null,null,null,"Rødovre Kommune"]
[null,null,null,null,null,null,null,"Samsø Kommune"]
[null,null,null,null,null,null,null,"Silkeborg Kommune"]
[null,null,null,null,null,null,null,"Skanderborg Kommune"]
[null,null,null,null,null,null,null,"Skive Kommune"]
[null,null,null,null,null,null,null,"Slagelse Kommune"]
[null,null,null,null,null,null,null,"Solrød Kommune"]
[null,null,null,null,null,null,null,"Sorø Kommune"]
[null,null,null,null,null,null,null,"Stevns Kommune"]
[null,null,null,null,null,null,null,"Struer Kommune"]
[null,null,null,null,null,null,null,"Svendborg Kommune"]
[null,null,null,null,null,null,null,"Syddjurs Kommune"]
[null,null,null,null,null,null,null,"Sønderborg Kommune"]
[null,null,null,null,null,null,null,"Thisted Kommune"]
[null,null,null,null,null,null,null,"Tønder Kommune"]
[null,null,null,null,null,null,null,"Tårnby Kommune"]
[null,null,null,null,null,null,null,"Vallensbæk Kommune"]
[null,null,null,null,null,null,null,"Varde Kommune"]
[null,null,null,null,null,null,null,"Vejen Kommune"]
[null,null,null,null,null,null,null,"Vejle Kommune"]
[null,null,null,null,null,null,null,"Vesthimmerlands Kommune"]
[null,null,null,null,null,null,null,"Viborg Kommune"]
[null,null,null,null,null,null,null,"Vordingborg Kommune"]
[null,null,null,null,null,null,null,"Ærø Kommune"]
[null,null,null,null,null,null,null,"Aabenraa Kommune"]
[null,null,null,null,null,null,null,"Aalborg Kommune"]
[null,null,null,null,null,null,null,"Aarhus Kommune"]

{"sheet":"Logo","index":10,"n_rows":34,"n_cols":4,"rows_kept":34,"cut":false,"hidden":true,"merged":[]}
["MuseumsLogo","Museum","Logo_ref","Lopslag"]
[null,"Vælg","Logo!a2"]
[null,"Vikingeskibsmuseet (VIR)","Logo!a3",{"$f":"VLOOKUP('2. Stamoplysninger'!$E$11,Logo!B2:C34,2,FALSE)","v":"Logo!a2"}]
[null,"Arkælogi Sydfyn: Langelands Museum (LMR)","Logo!a4"]
[null,"Marinarkæologi Jylland (MAJ)","Logo!a5"]
[null,"Moesgård Museum (FHM)","Logo!a6"]
[null,"Nordjyllands Kystmuseum (NJK)","Logo!a7"]
[null,"Strandingsmuseet St. George (DKM)","Logo!a8"]
[null,null,"Logo!a9"]
[null,null,"Logo!a10"]
[null,null,"Logo!a11"]
[null,null,"Logo!a12"]
[null,null,"Logo!a13"]
[null,null,"Logo!a14"]
[null,null,"Logo!a15"]
[null,null,"Logo!a16"]
[null,null,"Logo!a17"]
[null,null,"Logo!a18"]
[null,null,"Logo!a19"]
[null,null,"Logo!a20"]
[null,null,"Logo!a21"]
[null,null,"Logo!a22"]
[null,null,"Logo!a23"]
[null,null,"Logo!a24"]
[null,null,"Logo!a25"]
[null,null,"Logo!a26"]
[null,null,"Logo!a27"]
[null,null,"Logo!a28"]
[null,null,"Logo!a29"]
[null,null,"Logo!a30"]
[null,null,"Logo!a31"]
[null,null,"Logo!a32"]
[null,null,"Logo!a33"]
[null,null,"Logo!a34"]